Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+------------------------------------------+-------------+ | |Sekcija/Podsekcija/K2/K3 | Rebalans| | | | 2011| +------+------------------------------------------+-------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | | +------+------------------------------------------+-------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74+78) | 22.567.698| +------+------------------------------------------+-------------+ | |TEKOČI PRIHODKI (70+71) | 18.902.667| +------+------------------------------------------+-------------+ |70 |DAVČNI PRIHODKI | 16.431.834| +------+------------------------------------------+-------------+ | |700 Davki na dohodek in dobiček | 14.627.836| +------+------------------------------------------+-------------+ | |703 Davki na premoženje | 849.998| +------+------------------------------------------+-------------+ | |704 Domači davki na blago in storitve | 954.000| +------+------------------------------------------+-------------+ |71 |NEDAVČNI PRIHODKI | 2.470.833| +------+------------------------------------------+-------------+ | |710 Udeležba na dobičku in dohodki | 1.688.401| | |od premoženja | | +------+------------------------------------------+-------------+ | |711 Takse in pristojbine | 12.000| +------+------------------------------------------+-------------+ | |712 Globe in druge denarne kazni | 23.300| +------+------------------------------------------+-------------+ | |713 Prihodki od prodaje blaga in storitev | 77.447| +------+------------------------------------------+-------------+ | |714 Drugi nedavčni prihodki | 669.685| +------+------------------------------------------+-------------+ |72 |KAPITALSKI PRIHODKI | 180.350| +------+------------------------------------------+-------------+ | |720 Prihodki od prodaje osnovnih sredstev | 11.350| +------+------------------------------------------+-------------+ | |722 Prihodki od prodaje zemljišč | 169.000| | |in neopredmetenih sredstev | | +------+------------------------------------------+-------------+ |73 |PREJETE DONACIJE | 1.000| +------+------------------------------------------+-------------+ | |730 Prejete donacije iz domačih virov | 1.000| +------+------------------------------------------+-------------+ |74 |TRANSFERNI PRIHODKI | 3.447.304| +------+------------------------------------------+-------------+ | |740 Transferni prihodki iz drugih | 3.447.304| | |javnofinančnih institucij | | +------+------------------------------------------+-------------+ |78 |PREJETA SREDSTVA IZ EVROPSKE UNIJE | 36.377| +------+------------------------------------------+-------------+ | |787 Prejeta sredstva od drugih evropskih | 36.377| | |institucij | | +------+------------------------------------------+-------------+ |II. |SKUPAJ ODHODKI (40+41+42+43+45) | 26.575.780| +------+------------------------------------------+-------------+ |40 |TEKOČI ODHODKI | 6.494.992| +------+------------------------------------------+-------------+ | |400 Plače in drugi izdatki zaposlenim | 1.047.712| +------+------------------------------------------+-------------+ | |401 Prispevki delodajalcev za socialno | 167.520| | |varnost | | +------+------------------------------------------+-------------+ | |402 Izdatki za blago in storitve | 4.193.061| +------+------------------------------------------+-------------+ | |403 Plačila domačih obresti | 353.000| +------+------------------------------------------+-------------+ | |409 Rezerve | 733.699| +------+------------------------------------------+-------------+ |41 |TEKOČI TRANSFERI | 10.496.767| +------+------------------------------------------+-------------+ | |410 Subvencije | 1.124.506| +------+------------------------------------------+-------------+ | |411 Transferi posameznikom | 5.305.160| | |in gospodinjstvom | | +------+------------------------------------------+-------------+ | |412 Transferi nepridobitnim organizacijam | 652.660| | |in ustanovam | | +------+------------------------------------------+-------------+ | |413 Drugi tekoči domači transferi | 3.414.441| +------+------------------------------------------+-------------+ |42 |INVESTICIJSKI ODHODKI | 8.919.588| +------+------------------------------------------+-------------+ | |420 Nakup in gradnja osnovnih sredstev | 8.919.588| +------+------------------------------------------+-------------+ |43 |INVESTICIJSKI TRANSFERI | 664.433| +------+------------------------------------------+-------------+ | |431 Investicijski transferi pravnim | 102.304| | |in fizičnim osebam, ki niso proračunski | | | |uporabniki | | +------+------------------------------------------+-------------+ | |432 Investicijski transferi proračunskim | 562.129| | |uporabnikom | | +------+------------------------------------------+-------------+ |III. |PRORAČUNSKI PRESEŽEK (PRIMANJKLJAJ) (I. – | –4.008.082| | |II.) | | +------+------------------------------------------+-------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+------------------------------------------+-------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL | 1.082| | |IN PRODAJA KAPITALSKIH DELEŽEV | | | |(750+751+752) | | +------+------------------------------------------+-------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 1.082| | |IN PRODAJA KAPITALSKIH DELEŽEV | | +------+------------------------------------------+-------------+ | |751 Prodaja kapitalskih deležev | 1.082| +------+------------------------------------------+-------------+ |VI. |PREJETA MINUS DANA POSOJILA | 1.082| | |IN SPREMEMBE KAPIT. DELEŽEV | | | |(IV. – V.) | | +------+------------------------------------------+-------------+ |C. |RAČUN FINANCIRANJA | | +------+------------------------------------------+-------------+ |VII. |ZADOLŽEVANJE (500+501) | 4.780.000| +------+------------------------------------------+-------------+ |50 |ZADOLŽEVANJE | 4.780.000| +------+------------------------------------------+-------------+ | |500 Domače zadolževanje | 4.780.000| +------+------------------------------------------+-------------+ |VIII. |ODPLAČILA DOLGA (550+551) | 906.480| +------+------------------------------------------+-------------+ |55 |ODPLAČILA DOLGA | 906.480| +------+------------------------------------------+-------------+ | |550 Odplačila domačega dolga | 906.480| +------+------------------------------------------+-------------+ |IX. |SPREMEMBA STANJA SREDSTEV | –133.480| | |NA RAČUNU (I.+IV.+VII.-II.-V.-VIII.) | | +------+------------------------------------------+-------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | 3.873.520| +------+------------------------------------------+-------------+ |XI. |NETO FINANCIRANJE (VI.+X.-IX.) | 4.008.082| +------+------------------------------------------+-------------+ |XII. |STANJE SREDSTEV NA RAČUNIH KONEC | 133.480| | |PRETEKLEGA LETA | | +------+------------------------------------------+-------------+