Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
»Splošni del proračuna na ravni podskupin kontov se določi v
naslednjih zneskih:
+--------+------------------------------------+-----------------+
|A |BILANCA PRIHODKOV IN ODHODKOV | v EUR|
+--------+------------------------------------+-----------------+
|KONTO |NAZIV KONTA | REBALANS 1/2011|
+--------+------------------------------------+-----------------+
|1 |2 | 3|
+--------+------------------------------------+-----------------+
| |I. SKUPAJ PRIHODKI (70+71+72+73+74) | 24.704.173,32|
+--------+------------------------------------+-----------------+
| |TEKOČI PRIHODKI (70+71) | 14.810.869,98|
+--------+------------------------------------+-----------------+
|70 |DAVČNI PRIHODKI (700+703+704) | 11.542.355,98|
+--------+------------------------------------+-----------------+
|700 |DAVKI NA DOHODEK IN DOBIČEK | 9.301.251,00|
+--------+------------------------------------+-----------------+
|703 |DAVKI NA PREMOŽENJE | 1.494.211,00|
+--------+------------------------------------+-----------------+
|704 |DOMAČI DAVKI NA BLAGO IN STORITVE | 746.893,98|
+--------+------------------------------------+-----------------+
|71 |NEDAVČNI PRIHODKI | 3.268.514,00|
| |(710+711+712+713+714) | |
+--------+------------------------------------+-----------------+
|710 |UDELEŽBA NA DOBIČKU IN DOHODKI OD | 1.809.500,00|
| |PREMOŽENJA | |
+--------+------------------------------------+-----------------+
|711 |TAKSE IN PRISTOJBINE | 8.700,00|
+--------+------------------------------------+-----------------+
|712 |GLOBE IN DRUGE DENARNE KAZNI | 36.000,00|
+--------+------------------------------------+-----------------+
|713 |PRIHODKI OD PRODAJE BLAGA IN | 20.213,00|
| |STORITEV | |
+--------+------------------------------------+-----------------+
|714 |DRUGI NEDAVČNI PRIHODKI | 1.394.101,00|
+--------+------------------------------------+-----------------+
|72 |KAPITALSKI PRIHODKI (720+722) | 4.244.184,76|
+--------+------------------------------------+-----------------+
|720 |PRIHODKI OD PRODAJE OSNOVNIH | 3.604.184,76|
| |SREDSTEV | |
+--------+------------------------------------+-----------------+
|722 |PRIHODKI OD PRODAJE ZEMLJIŠČ IN | 640.000,00|
| |NEOPREDM. SRED. | |
+--------+------------------------------------+-----------------+
|73 |PREJETE DONACIJE (730) | 103.323,00|
+--------+------------------------------------+-----------------+
|730 |PREJETE DONACIJE IZ DOMAČIH VIROV | 103.323,00|
+--------+------------------------------------+-----------------+
|74 |TRANSFERNI PRIHODKI (740) | 5.545.795,58|
+--------+------------------------------------+-----------------+
|740 |TRANSFERNI PRIHODKI IZ DRUGIH | 5.545.795,58|
| |JAVNOFINAN. INSTITUC. | |
+--------+------------------------------------+-----------------+
|741 |PREJETA SREDSTVA IZ DRŽAVNEGA | 0,00|
| |PRORAČUNA IZ SREDSTEV EVROPSKE UNIJE| |
+--------+------------------------------------+-----------------+
| |II. SKUPAJ ODHODKI (40+41+42+43) | 26.606.106,64|
+--------+------------------------------------+-----------------+
|40 |TEKOČI ODHODKI (400+401+402+403+409)| 5.419.369,36|
+--------+------------------------------------+-----------------+
|400 |PLAČE IN DRUGI IZDATKI ZAPOSLENIM | 1.082.513,00|
+--------+------------------------------------+-----------------+
|401 |PRISPEVKI DELODAJALCEV ZA SOC. | 162.333,00|
| |VARNOST | |
+--------+------------------------------------+-----------------+
|402 |IZDATKI ZA BLAGO IN STORITVE | 4.044.496,04|
+--------+------------------------------------+-----------------+
|403 |PLAČILA DOMAČIH OBRESTI | 125.512,32|
+--------+------------------------------------+-----------------+
|409 |REZERVE | 4.515,00|
+--------+------------------------------------+-----------------+
|41 |TEKOČI TRANSFERI | 6.505.706,00|
| |(410+411+412+413+414) | |
+--------+------------------------------------+-----------------+
|410 |SUBVENCIJE | 46.500,00|
+--------+------------------------------------+-----------------+
|411 |TRANSFERI POSAMEZNIKOM, | 3.025.235,00|
| |GOSPODINJSTVOM | |
+--------+------------------------------------+-----------------+
|412 |TRANSFERI NEPRIDOBITNIM ORGANIZ. IN | 1.183.888,00|
| |USTANOVAM | |
+--------+------------------------------------+-----------------+
|413 |DRUGI TEKOČI DOMAČI TRANSFERI | 2.235.083,00|
+--------+------------------------------------+-----------------+
|414 |TEKOČI TRANSFERI V TUJINO | 15.000,00|
+--------+------------------------------------+-----------------+
|42 |INVESTICIJSKI ODHODKI (420) | 14.562.141,69|
+--------+------------------------------------+-----------------+
|420 |NAKUP IN GRADNJA OSNOVNIH SREDSTEV | 14.562.141,69|
+--------+------------------------------------+-----------------+
|43 |INVESTICIJSKI TRANSFERI (430) | 118.889,59|
+--------+------------------------------------+-----------------+
|430 |INVESTICIJSKI TRANSFERI PRORAČUNSKIM| 118.889,59|
| |UPORABNIKOM | |
+--------+------------------------------------+-----------------+
| |III. PRORAČUNSKI | –1.901.933,32|
| |PRIMANJKLJAJ/PRESEŽEK (I. – II.) | |
+--------+------------------------------------+-----------------+
|B |RAČUN FINANČNIH TERJATEV IN NALOŽB | |
+--------+------------------------------------+-----------------+
|75 |IV. PREJETA VRAČILA DANIH POSOJIL IN| 200.000,00|
| |PRODAJA KAPITALSKIH DELEŽEV (750) | |
+--------+------------------------------------+-----------------+
|750 |PREJETA VRAČILA DANIH POSOJIL | 200.000,00|
+--------+------------------------------------+-----------------+
|44 |V. DANA POSOJILA IN POVEČANJE | 200.000,00|
| |KAPITALSKIH DELEŽEV (440) | |
+--------+------------------------------------+-----------------+
|440 |DANA POSOJILA | 200.000,00|
+--------+------------------------------------+-----------------+
| |VI. PREJETA MINUS DANA POSOJILA IN | 0,00|
| |SPREMEMBE KAPITAL. DELEŽEV (IV.- V.)| |
+--------+------------------------------------+-----------------+
|C |RAČUN FINANCIRANJA | |
+--------+------------------------------------+-----------------+
|50 |VII. ZADOLŽEVANJE (500) | 2.082.249,07|
+--------+------------------------------------+-----------------+
|500 |DOMAČE ZADOLŽEVANJE | 2.082.249,07|
+--------+------------------------------------+-----------------+
|55 |VIII. ODPLAČILO DOLGA (550) | 1.073.646,00|
+--------+------------------------------------+-----------------+
|550 |ODPLAČILA DOMAČEGA DOLGA | 1.073.646,00|
+--------+------------------------------------+-----------------+
| |IX. SPREMEMBA STANJA SREDSTEV NA | –893.330,25|
| |RAČUNU (I.+IV.+VII.-II.-V.-VIII.) | |
+--------+------------------------------------+-----------------+
| |X. NETO ZADOLŽEVANJE (VII. – VIII.) | 1.008.603,07|
+--------+------------------------------------+-----------------+
| |XI. NETO FINANCIRANJE (VI.+X.-IX.) | 1.901.933,32|
+--------+------------------------------------+-----------------+
| |XII. STANJE SRED. NA RAČUNIH NA DAN | 893.330,25|
| |31. 12. PRETEKLEGA LETA | |
+--------+------------------------------------+-----------------+
«