Uradni list

Številka 58
Uradni list RS, št. 58/2006 z dne 6. 6. 2006
Uradni list

Uradni list RS, št. 58/2006 z dne 6. 6. 2006

Kazalo

2487. Odlok o zaključnem računu proračuna Občine Zagorje ob Savi za leto 2005, stran 6395.

Na podlagi določil Zakona o javnih financah (Uradni list RS, št. 79/99, 124/00, 79/01 in 30/02), Zakona o lokalni samoupravi (Uradni list RS, 100/05 – UPB) ter 126. člena Statuta Občine Zagorje ob Savi (Uradni list RS, št. 109/05) je Občinski svet Občine Zagorje ob Savi na 28. redni seji dne 29. 5. 2006 na predlog župana sprejel
O D L O K
o zaključnem računu proračuna
Občine Zagorje ob Savi za leto 2005
1. člen
Sprejme se zaključni račun proračuna Občine Zagorje ob Savi za leto 2005.
Zaključni račun proračuna Občine Zagorje ob Savi za leto 2005 obsega v tisočih SIT:
+-----+------------------------------------------+---------------+---------+
|KONTO|                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|A    |BILANCA PRIHODKOV IN ODHODKOV             |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|I    |SKUPAJ PRIHODKI                           |    70+71+72+74|2.054.287|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |TEKOČI PRIHODKI                           |          70+71|1.376.207|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|70   |DAVČNI PRIHODKI                           |               |1.255.138|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|700  |Davki na dohodek in dobiček               |               |1.002.233|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7000 |Dohodnina                                 |               |1.002.233|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|703  |Davki na premoženje                       |               |  171.323|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7030 |Davki na nepremičnine                     |               |  142.034|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7032 |Davki na dediščine in darila              |               |    2.780|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7033 |Davki na promet nepremičnin               |               |   26.509|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|704  |Domači davki na blago in storitve         |               |   81.582|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7044 |Davki na posebne storitve                 |               |    1.429|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7047 |Drugi davki na uporabo blaga in storitev  |               |   80.153|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|71   |NEDAVČNI PRIHODKI                         |               |  121.069|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|710  |Udeležba na dobičku in dohodki od         |               |   84.372|
|     |premoženja                                |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7101 |Prihodki od udeležbe na dobičku           |               |       54|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7102 |Prihodki od obresti                       |               |    2.197|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7103 |Prihodki od premoženja                    |               |   82.121|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|711  |Takse in pristojbine                      |               |    5.062|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7111 |Upravne takse in pristojbine              |               |    5.062|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|712  |Denarne kazni                             |               |      355|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7120 |Denarne kazni                             |               |      355|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|713  |Prihodki od prodaje blaga in storitev     |               |    8.333|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7130 |Prihodki od prodaje blaga in storitev     |               |    8.333|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|714  |Drugi nedavčni prihodki                   |               |   22.947|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7141 |Drugi nedavčni prihodki                   |               |   22.947|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|72   |KAPITALSKI PRIHODKI                       |               |   45.523|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|720  |Prihodki od prodaje osnovnih sredstev     |               |   22.391|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7200 |Prihodki od prodaje zgradb in prostorov   |               |   22.266|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7201 |Prihodki od prodaje prevoznih sredstev    |               |      125|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|722  |Prihodki od prodaje zemljišč              |               |   23.132|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7220 |Prihodki od prodaje kmetijskih zemljišč   |               |      345|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7221 |Prihodki od prodaje stavbnih zemljišč     |               |   22.787|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|74   |TRANSFERNI PRIHODKI                       |               |  632.557|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|740  |Transferni prihodki iz drugih             |               |  632.557|
|     |javnofinančnih institucij                 |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7400 |Prejeta sredstva iz državnega proračuna   |               |  632.557|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|II   |SKUPAJ ODHODKI                            |    40+41+42+43|2.097.673|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|40   |TEKOČI ODHODKI                            |               |  430.924|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|400  |Plače in drugi izdatki zaposlenim         |               |  117.165|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4000 |Plače in dodatki                          |               |  102.333|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4001 |Regres za letni dopust                    |               |    4.190|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4002 |Povračila in nadomestila                  |               |    6.299|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4003 |Sredstva za delovno uspešnost             |               |    1.903|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4004 |Sredstva za nadurno delo                  |               |    1.125|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4009 |Drugi izdatki zaposlenim                  |               |    1.315|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|401  |Prispevki delodajalcev za socialno        |               |   19.247|
|     |varnost                                   |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4010 |Prispevek za pokojninsko in invalidsko    |               |    9.234|
|     |zavarovanje                               |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4011 |Prispevek za zdravstveno zavarovanje      |               |    7.398|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4012 |Prispevek za zaposlovanje                 |               |       63|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4013 |Prispevek za starševsko varstvo           |               |      104|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4015 |Premije kolekt. dodatnega pokojninskega   |               |    2.448|
|     |zavarovanja                               |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|402  |Izdatki za blago in storitve              |               |  285.063|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4020 |Pisarniški in splošni material in         |               |   51.928|
|     |storitve                                  |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4021 |Posebni material in storitve              |               |   51.709|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4022 |Energija, voda, komunalne storitve in     |               |   43.264|
|     |komunikacije                              |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4023 |Prevozni stroški in storitve              |               |    4.104|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4024 |Izdatki za službena potovanja             |               |      862|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4025 |Tekoče vzdrževanje                        |               |   91.138|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4026 |Najemnine in zakupnine                    |               |    8.629|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4027 |Kazni in odškodnine                       |               |      585|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4028 |Davek na izplačane plače                  |               |    6.077|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4029 |Drugi operativni odhodki                  |               |   26.767|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|403  |Plačila domačih obresti                   |               |    6.849|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4031 |Plačila obresti od kreditov – poslovnim   |               |    6.849|
|     |bankam                                    |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|409  |Rezerve                                   |               |    2.600|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4090 |Splošna proračunska rezervacija           |               |        0|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4091 |Proračunska rezerva                       |               |    2.600|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|41   |TEKOČI TRANSFERI                          |               |  990.624|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|410  |Subvencije                                |               |    8.126|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4102 |Subvencije privatnim podjetjem in         |               |    8.126|
|     |zasebnikom                                |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|411  |Transferi posameznikom in gospodinjstvom  |               |  450.085|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4112 |Transferi za zagotavljanje socialne       |               |   23.477|
|     |varnosti                                  |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4117 |Štipendije                                |               |    6.219|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4119 |Drugi transferi posameznikom              |               |  420.389|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|412  |Transferi neorofitnim organizacijam in    |               |  137.179|
|     |ustanovam                                 |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4120 |Tekoči transferi neprofitnim              |               |  137.179|
|     |organizacijam in ustanovam                |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|413  |Drugi tekoči domači transferi             |               |  395.234|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4130 |Tekoči transferi drugim ravnem države     |               |   31.610|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4131 |Tekoči transferi v sklade socialnega      |               |   38.010|
|     |zavarovanja                               |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4132 |Tekoči transferi v druge javne sklade in  |               |    3.323|
|     |agencije                                  |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4133 |Tekoči transferi v javne zavode in druge  |               |  229.343|
|     |izvajalce javnih služb                    |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4135 |Tekoča plačila drugim izvajalcem javnih   |               |   92.948|
|     |služb                                     |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4136 |Tekoči transferi v javne agencije         |               |        0|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|42   |INVESTICIJSKI ODHODKI                     |               |  511.519|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|420  |Nakup in gradnja osnovnih sredstev        |               |  511.519|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4200 |Nakup zgradb in prostorov                 |               |        0|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4201 |Nakup prevoznih sredstev                  |               |    3.116|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4202 |Nakup opreme                              |               |   25.978|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4203 |Nakup drugih osnovnih sredstev            |               |        0|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4204 |Novogradnje, rekonstrukcije in adaptacije |               |  324.325|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4205 |Investicijsko vzdrževanje in obnove       |               |  104.402|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4206 |Nakup zemljišč in naravnih bogastev       |               |    8.610|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4208 |Študije, projektna dokumentacija, nadzor, |               |   45.088|
|     |inženiring                                |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|43   |INVESTICIJSKI TRANSFERI                   |               |  164.606|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|430  |Investicijski transferi                   |               |  164.606|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4310 |Investicijski transferi neprofitnim       |               |   29.998|
|     |organizacijam in ustanovam                |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4311 |Investicijski transferi javnim podjetjem  |               |  101.539|
|     |v lasti občine                            |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4320 |Investicijski transferi občinam           |               |      822|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4323 |Investicijski transferi javnim zavodom    |               |   32.247|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|III  |PRORAČUNSKI PRESEŽEK                      |         I – II|  –43.386|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|B    |RAČUN FINANČNIH TERJATEV IN NALOŽB        |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|IV   |PREJETA VRAČILA DANIH POSOJIL IN          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |PRODAJA KAPITALSKIH DELEŽEV               |    750+751+752|   32.979|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|75   |PREJETA VRAČILA DANIH POSOJIL             |               |   11.179|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|750  |Prejeta vračila danih posojil             |               |   11.179|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7500 |Prejeta vračila danih posojil od          |               |    7.000|
|     |posameznikov in zasebnikov                |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7501 |Prejeta vračila danih posojil – od javnih |               |    3.906|
|     |podjetij                                  |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7503 |Prejeta vračila danih posojil – od        |               |      273|
|     |finančnih institucij                      |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|751  |Prodaja kapitalskih deležev               |               |   21.800|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|7512 |Sredstva od prodaje kapitalskih deležev   |               |   21.800|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|V    |DANA POSOJILA IN POVEČANJE                |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |KAPITALSKIH DELEŽEV                       |               |      634|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|441  |Povečanje kapitalskih deležev             |               |      634|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|4410 |Povečanje kapitalskih deležev v podjetjih |               |      634|
|     |v lasti občine                            |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|VI   |PREJETA MINUS DANA POSOJILA IN            |         IV – V|   32.345|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |SPREMEMBE KAPITALSKIH DELEŽEV             |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|C    |RAČUN FINANCIRANJA                        |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|VII  |ZADOLŽEVANJE                              |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|50   |ZADOLŽEVANJE                              |               |        0|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|500  |Domače zadolževanje                       |               |        0|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|5001 |Najeti krediti pri poslovnih bankah       |               |        0|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|VIII |ODPLAČILA DOLGA                           |               |    8.086|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|55   |ODPLAČILA DOLGA                           |               |    8.086|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|550  |Odplačila domačega dolga                  |               |    8.086|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|5501 |Odplačila poslovnim bankam                |               |    7.866|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|5503 |Odplačila kreditov drugim domačim         |               |      220|
|     |kreditodajalcem                           |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|IX   |SPREMEMBA STANJA SREDSTEV NA RAČUNIH      | I+IV+VII-II-V-|  –19.127|
|     |                                          |           VIII|         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|X    |NETO ZADOLŽEVANJE                         |       VII-VIII|   –8.086|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|XI   |NETO FINANCIRANJE                         | VI+VII-VIII-IX|   43.386|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|     |                                          |               |         |
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
|XII  |STANJE SREDSTEV NA RAČUNIH KONEC          |               |         |
|     |PRETEKLEGA LETA                           |               |   32.163|
|     |                                          |               |         |
+-----+------------------------------------------+---------------+---------+
2. člen
Ta odlok začne veljati z dnem objave v Uradnem listu Republike Slovenije.
Št. 401-7/2004
Zagorje ob Savi, dne 29. maja 2006
Župan
Občine Zagorje ob Savi
Matjaž Švagan l.r.

AAA Zlata odličnost

Nastavitve piškotkov

Vaše trenutno stanje

Prikaži podrobnosti