Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-------+----------------------------------------+--------------+ |A. |BILANCA PRIHODKOV | Proračun| | |IN ODHODKOV | leta 2012| +-------+----------------------------------------+--------------+ | |Skupina/podskupina kontov Besedilo | v EUR| +-------+----------------------------------------+--------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 1.580.707,00| +-------+----------------------------------------+--------------+ | |TEKOČI PRIHODKI (70+71) | 1.421.482,00| +-------+----------------------------------------+--------------+ |70 |DAVČNI PRIHODKI | 1.224.610,00| +-------+----------------------------------------+--------------+ | |700 Davki na dohodek in dobiček | 1.062.388,00| +-------+----------------------------------------+--------------+ | |703 Davki na premoženje | 125.380,00| +-------+----------------------------------------+--------------+ | |704 Domači davki na blago in storitve | 36.342,00| +-------+----------------------------------------+--------------+ | |706 Drugi davki | 500,00| +-------+----------------------------------------+--------------+ |71 |NEDAVČNI PRIHODKI | 196.872,00| +-------+----------------------------------------+--------------+ | |710 Udeležba na dobičku in dohodki | 18.750,00| | |od premoženja | | +-------+----------------------------------------+--------------+ | |711 Takse in pristojbine | 11.500,00| +-------+----------------------------------------+--------------+ | |712 Denarne kazni | 400,00| +-------+----------------------------------------+--------------+ | |713 Prihodki od prodaje blaga in | 0,00| | |storitev | | +-------+----------------------------------------+--------------+ | |714 Drugi nedavčni prihodki | 166.222,00| +-------+----------------------------------------+--------------+ |72 |KAPITALSKI PRIHODKI | 0,00| +-------+----------------------------------------+--------------+ | |720 Prihodki od prodaje osnovnih | 0,00| | |sredstev | | +-------+----------------------------------------+--------------+ | |721 Prihodki od prodaje zalog | 0,00| +-------+----------------------------------------+--------------+ | |722 Prihodki od prodaje zemljišč | 0,00| | |in nematerialnega premoženja | | +-------+----------------------------------------+--------------+ |73 |PREJETE DONACIJE | 1.000,00| +-------+----------------------------------------+--------------+ | |730 Prejete donacije iz domačih virov | 1.000,00| +-------+----------------------------------------+--------------+ | |731 Prejete donacije iz tujine | 0,00| +-------+----------------------------------------+--------------+ |74 |TRANSFERNI PRIHODKI | 158.225,00| +-------+----------------------------------------+--------------+ | |740 Transferni prihodki iz drugih | 158.225,00| | |javnofinančnih institucij | | +-------+----------------------------------------+--------------+ |78 |PREJETA SREDSTVA IZ EVROPSKE UNIJE | 0,00| +-------+----------------------------------------+--------------+ | |787 Prejeta sredstva od drugih evropskih| 0,00| | |institucij | | +-------+----------------------------------------+--------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 1.537.707,86| +-------+----------------------------------------+--------------+ |40 |TEKOČI ODHODKI | 634.837,20| +-------+----------------------------------------+--------------+ | |400 Plače in dodatki – zaposleni | 160.874,00| +-------+----------------------------------------+--------------+ | |401 Prispevki delodajalcev za socialno | 54.815,00| | |varnost | | +-------+----------------------------------------+--------------+ | |402 Izdatki za blago in storitve | 385.945,20| +-------+----------------------------------------+--------------+ | |403 Plačila domačih obresti | 16.203,00| +-------+----------------------------------------+--------------+ | |409 Rezerve | 17.000,00| +-------+----------------------------------------+--------------+ |41 |TEKOČI TRANSFERI | 546.596,28| +-------+----------------------------------------+--------------+ | |410 Subvencije | 0,00| +-------+----------------------------------------+--------------+ | |411 Transferi posameznikom | 349.700,00| | |in gospodinjstvom | | +-------+----------------------------------------+--------------+ | |412 Transferi neprofitnim organizacijam | 159.626,28| | |in ustanovam | | +-------+----------------------------------------+--------------+ | |413 Drugi tekoči domači transferi | 37.270,00| +-------+----------------------------------------+--------------+ | |414 Tekoči transferi v tujino | 0,00| +-------+----------------------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI | 340.774,38| +-------+----------------------------------------+--------------+ | |420 Nakup in gradnja osnovnih sredstev | 340.774,38| +-------+----------------------------------------+--------------+ |43 |INVESTICIJSKI TRANSFERI | 15.500,00| +-------+----------------------------------------+--------------+ | |430 Investicijski transferi drugim | 0,00| | |ravnem države | | +-------+----------------------------------------+--------------+ | |431 Investicijski transferi pravnim | 15.500,00| | |in fiz. osebam | | +-------+----------------------------------------+--------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) | 42.999,14| | |(PRORAČUNSKI PRIMANJKLAJ) | | +-------+----------------------------------------+--------------+ |III/1. |PRIMARNI PRESEŽEK (PRIMANJKLJAJ) (I.- | 58.202,14| | |7102)-(II.-403-404) (SKUPAJ PRIHODKI | | | |BREZ PRIHODKOV OD OBRESTI MINUS SKUPAJ | | | |ODHODKI BREZ PLAČIL OBRESTI) | | +-------+----------------------------------------+--------------+ |III/2. |TEKOČI PRESEŽEK (PRIMANJKLJAJ) (70+71) –| 240.048,52| | |(40+41) (TEKOČI PRIHODKI MINUS TEKOČI | | | |ODHODKI IN TEKOČI TRANSFERI) | | +-------+----------------------------------------+--------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +-------+----------------------------------------+--------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA| 1.500,00| | |KAPIT. DELEŽ. (750+751+752) | | +-------+----------------------------------------+--------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 1.500,00| +-------+----------------------------------------+--------------+ | |750 Prejeta vračila danih posojil | 1.500,00| +-------+----------------------------------------+--------------+ | |751 | | +-------+----------------------------------------+--------------+ | |752 | | +-------+----------------------------------------+--------------+ |V. |DANA POSOJILA IN POVEČANJE KAPIT. | | | |DELEŽEV (440+441+442) | | +-------+----------------------------------------+--------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH | | | |DELEŽEV | | +-------+----------------------------------------+--------------+ | |440 Dana posojila | | +-------+----------------------------------------+--------------+ | |441 Povečanje kapitalskih deležev | | | |in naložb | | +-------+----------------------------------------+--------------+ | |442 Poraba sredstev kupnin iz naslova | | | |privatizacije | | +-------+----------------------------------------+--------------+ |VI. |PREJETA MINUS DANA POSOJILA | 1.500,00| | |IN SPREMEMBE KAPIT. DELEŽEV | | | |(IV.-V.) | | +-------+----------------------------------------+--------------+ |C. |RAČUN FINANCIRANJA | | +-------+----------------------------------------+--------------+ |VII. |ZADOLŽEVANJE (500) | 0,00| +-------+----------------------------------------+--------------+ |50 |ZADOLŽEVANJE | 0,00| +-------+----------------------------------------+--------------+ | |500 Domače zadolževanje | 0,00| +-------+----------------------------------------+--------------+ |VIII. |ODPLAČILA DOLGA (550) | 44.724,00| +-------+----------------------------------------+--------------+ |55 |ODPLAČILA DOLGA | 44.724,00| +-------+----------------------------------------+--------------+ | |550 Odplačila domačega dolga | 44.724,00| +-------+----------------------------------------+--------------+ |IX. |SPREMEMBA STANJA SREDSTEV | –224,86| | |NA RAČUNU (I.+IV.+VII.-II.-V.-VIII.) | | +-------+----------------------------------------+--------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | –44.724,00| +-------+----------------------------------------+--------------+ |XI. |NETO FINANCIRANJE | –42.999,14| | |(VI.+VII.-VIII.-IX.=-III.) | | +------------------------------------------------+--------------+ |Stanje sredstev na računih dne preteklega leta | 224,86| +------------------------------------------------+--------------+