Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+-------------------------------------------------------+-------------+ |A |BILANCA PRIHODKOV IN ODHODKOV | v EUR| +------+-------------------------------------------------------+-------------+ |Kontov|NAZIV KONTA |Proračun 2012| +------+-------------------------------------------------------+-------------+ | 1 |2 | 3 | +------+-------------------------------------------------------+-------------+ | |I. SKUPAJ PRIHODKI (70+71+72+73+74) |20.377.687,00| +------+-------------------------------------------------------+-------------+ | |TEKOČI PRIHODKI (70+71) |14.275.594,00| +------+-------------------------------------------------------+-------------+ |70 |DAVČNI PRIHODKI |11.732.667,00| +------+-------------------------------------------------------+-------------+ | |(700+703+704) | | +------+-------------------------------------------------------+-------------+ |700 |DAVKI NA DOHODEK IN DOBIČEK | 9.551.792,00| +------+-------------------------------------------------------+-------------+ |703 |DAVKI NA PREMOŽENJE | 1.532.011,00| +------+-------------------------------------------------------+-------------+ |704 |DOMAČI DAVKI NA BLAGO | 648.864,00| | |IN STORITVE | | +------+-------------------------------------------------------+-------------+ |71 |NEDAVČNI PRIHODKI (710+711+712+713+714) | 2.542.927,00| +------+-------------------------------------------------------+-------------+ |710 |UDELEŽBA NA DOBIČKU IN DOHODKI OD PREMOŽENJA | 1.966.471,00| +------+-------------------------------------------------------+-------------+ |711 |TAKSE IN PRISTOJBINE | 6.500,00| +------+-------------------------------------------------------+-------------+ |712 |GLOBE IN DRUGE DENARNE KAZNI | 17.500,00| +------+-------------------------------------------------------+-------------+ |713 |PRIHODKI OD PRODAJE BLAGA IN STORITEV | 20.213,00| +------+-------------------------------------------------------+-------------+ |714 |DRUGI NEDAVČNI PRIHODKI | 532.243,00| +------+-------------------------------------------------------+-------------+ |72 |KAPITALSKI PRIHODKI (720+722) | 2.338.926,00| +------+-------------------------------------------------------+-------------+ |720 |PRIHODKI OD PRODAJE OSNOVNIH SREDSTEV | 2.118.926,00| +------+-------------------------------------------------------+-------------+ |722 |PRIHODKI OD PRODAJE ZEMLJIŠČ IN NEOPREDM. SRED. | 220.000,00| +------+-------------------------------------------------------+-------------+ |73 |PREJETE DONACIJE (730) | 72.000,00| +------+-------------------------------------------------------+-------------+ |730 |PREJETE DONACIJE IZ DOMAČIH VIROV | 57.785,00| +------+-------------------------------------------------------+-------------+ |74 |TRANSFERNI PRIHODKI (740) | 3.691.167,00| +------+-------------------------------------------------------+-------------+ |740 |TRANSFERNI PRIHODKI IZ DRUGIH JAVNOFINAN. INSTITUC. | 3.640.167,00| +------+-------------------------------------------------------+-------------+ |741 |PREJETA SREDSTVA IZ DRŽAVNEGA PRORAČUNA IZ SREDSTEV | 51.000,00| | |EVROPSKE UNIJE | | +------+-------------------------------------------------------+-------------+ | |II. SKUPAJ ODHODKI (40+41+42+43) |20.140.445,00| +------+-------------------------------------------------------+-------------+ |40 |TEKOČI ODHODKI (400+401+402+403+409) | 4.277.758,00| +------+-------------------------------------------------------+-------------+ |400 |PLAČE IN DRUGI IZDATKI ZAPOSLENIM | 1.108.454,00| +------+-------------------------------------------------------+-------------+ |401 |PRISPEVKI DELODAJALCEV ZA SOC. VARNOST | 166.504,00| +------+-------------------------------------------------------+-------------+ |402 |IZDATKI ZA BLAGO IN STORITVE | 2.782.484,00| +------+-------------------------------------------------------+-------------+ |403 |PLAČILA DOMAČIH OBRESTI | 215.801,00| +------+-------------------------------------------------------+-------------+ |409 |REZERVE | 4.515,00| +------+-------------------------------------------------------+-------------+ |41 |TEKOČI TRANSFERI (410+411+412+413+414) | 6.400.765,00| +------+-------------------------------------------------------+-------------+ |410 |SUBVENCIJE | 39.500,00| +------+-------------------------------------------------------+-------------+ |411 |TRANSFERI POSAMEZNIKOM, GOSPODINJSTVOM | 3.128.651,00| +------+-------------------------------------------------------+-------------+ |412 |TRANSFERI NEPRIDOBITNIM ORGANIZ. IN USTANOVAM | 779.754,00| +------+-------------------------------------------------------+-------------+ |413 |DRUGI TEKOČI DOMAČI TRANSFERI | 2.437.860,00| +------+-------------------------------------------------------+-------------+ |414 |TEKOČI TRANSFERI V TUJINO | 15.000,00| +------+-------------------------------------------------------+-------------+ |42 |INVESTICIJSKI ODHODKI(420) | 9.323.922,00| +------+-------------------------------------------------------+-------------+ |420 |NAKUP IN GRADNJA OSNOVNIH SREDSTEV | 9.323.922,00| +------+-------------------------------------------------------+-------------+ |43 |INVESTICIJSKI TRANSFERI (430) | 138.000,00| +------+-------------------------------------------------------+-------------+ |430 |INVESTICIJSKI TRANSFERI PRORAČUNSKIM UPORABNIKOM | 138.000,00| +------+-------------------------------------------------------+-------------+ | |III. PRORAČUNSKI PRIMANJKLJAJ/PRESEŽEK (I.–II.) | 237.242,00| +------+-------------------------------------------------------+-------------+ |B |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+-------------------------------------------------------+-------------+ |75 |IV. PREJETA VRAČILA DANIH POSOJIL IN PRODAJA | 200.000,00| | |KAPITALSKIH DELEŽEV (750) | | +------+-------------------------------------------------------+-------------+ |750 |PREJETA VRAČILA DANIH POSOJIL | 200.000,00| +------+-------------------------------------------------------+-------------+ |44 |V. DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | 200.000,00| | |(440) | | +------+-------------------------------------------------------+-------------+ |440 |DANA POSOJILA | 200.000,00| +------+-------------------------------------------------------+-------------+ |441 |POVEČANJE KAPITALSKIH DELEŽEV IN FIN. NALOŽB | 0,00| +------+-------------------------------------------------------+-------------+ | |VI. PREJETA MINUS DANA POSOJILA IN SPREMEMBE KAPITAL. | 0,00| | |DELEŽEV (IV.–V.) | | +------+-------------------------------------------------------+-------------+ |C |RAČUN FINANCIRANJA | | +------+-------------------------------------------------------+-------------+ |50 |VII. ZADOLŽEVANJE (500) | 948.413,00| +------+-------------------------------------------------------+-------------+ |500 |DOMAČE ZADOLŽEVANJE | 948.413,00| +------+-------------------------------------------------------+-------------+ |55 |VIII. ODPLAČILO DOLGA (550) | 1.185.655,00| +------+-------------------------------------------------------+-------------+ |550 |ODPLAČILA DOMAČEGA DOLGA | 1.185.655,00| +------+-------------------------------------------------------+-------------+ | |IX. SPREMEMBA STANJA SREDSTEV NA RAČUNU | 0,00| | |(I.+IV.+VII.–II.–V.–VIII.) | | +------+-------------------------------------------------------+-------------+ | |X. NETO ZADOLŽEVANJE | –237.242,00| | |(VII.–VIII.) | | +------+-------------------------------------------------------+-------------+ | |XI. NETO FINANCIRANJE | –237.242,00| | |(VI.+X.–IX.) | | +------+-------------------------------------------------------+-------------+ | |XII. STANJE SRED. NA RAČUNIH NA DAN 31.12. PRETEKLEGA | 0,00| | |LETA | | +------+-------------------------------------------------------+-------------+