Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-------+-----------------------------+-----------------+ | |Sekcija/Podsekcija/K2/K3 | Rebalans 2012| +-------+-----------------------------+-----------------+ |A. |BILANCA PRIHODKOV IN | | | |ODHODKOV | | +-------+-----------------------------+-----------------+ |I. |SKUPAJ PRIHODKI | 34.715.243| | |(70+71+72+73+74+78) | | +-------+-----------------------------+-----------------+ | |TEKOČI PRIHODKI (70+71) | 19.766.461| +-------+-----------------------------+-----------------+ |70 |DAVČNI PRIHODKI | 17.482.106| +-------+-----------------------------+-----------------+ | |700 Davki na dohodek in | 14.794.406| | |dobiček | | +-------+-----------------------------+-----------------+ | |703 Davki na premoženje | 1.692.000| +-------+-----------------------------+-----------------+ | |704 Domači davki na blago in | 995.700| | |storitve | | +-------+-----------------------------+-----------------+ |71 |NEDAVČNI PRIHODKI | 2.284.355| +-------+-----------------------------+-----------------+ | |710 Udeležba na dobičku in | 1.361.728| | |dohodki | | | |od premoženja | | +-------+-----------------------------+-----------------+ | |711 Takse in pristojbine | 13.000| +-------+-----------------------------+-----------------+ | |712 Globe in druge denarne | 26.100| | |kazni | | +-------+-----------------------------+-----------------+ | |713 Prihodki od prodaje | 76.075| | |blaga in storitev | | +-------+-----------------------------+-----------------+ | |714 Drugi nedavčni prihodki | 807.452| +-------+-----------------------------+-----------------+ |72 |KAPITALSKI PRIHODKI | 160.000| +-------+-----------------------------+-----------------+ | |720 Prihodki od prodaje | 10.000| | |osnovnih sredstev | | +-------+-----------------------------+-----------------+ | |722 Prihodki od prodaje | 150.000| | |zemljišč | | | |in neopredmetenih sredstev | | +-------+-----------------------------+-----------------+ |73 |PREJETE DONACIJE | 0| +-------+-----------------------------+-----------------+ | |730 Prejete donacije iz | 0| | |domačih virov | | +-------+-----------------------------+-----------------+ |74 |TRANSFERNI PRIHODKI | 14.718.782| +-------+-----------------------------+-----------------+ | |740 Transferni prihodki iz | 14.718.782| | |drugih javnofinančnih | | | |institucij | | +-------+-----------------------------+-----------------+ |78 |PREJETA SREDSTVA IZ EVROPSKE | 70.000| | |UNIJE | | +-------+-----------------------------+-----------------+ | |787 Prejeta sredstva od | 70.000| | |drugih evropskih institucij | | +-------+-----------------------------+-----------------+ |II. |SKUPAJ ODHODKI | 35.983.965| | |(40+41+42+43+45) | | +-------+-----------------------------+-----------------+ |40 |TEKOČI ODHODKI | 5.559.319| +-------+-----------------------------+-----------------+ | |400 Plače in drugi izdatki | 1.062.074| | |zaposlenim | | +-------+-----------------------------+-----------------+ | |401 Prispevki delodajalcev | 177.356| | |za socialno varnost | | +-------+-----------------------------+-----------------+ | |402 Izdatki za blago in | 3.386.396| | |storitve | | +-------+-----------------------------+-----------------+ | |403 Plačila domačih obresti | 420.000| +-------+-----------------------------+-----------------+ | |409 Rezerve | 513.493| +-------+-----------------------------+-----------------+ |41 |TEKOČI TRANSFERI | 10.217.996| +-------+-----------------------------+-----------------+ | |410 Subvencije | 848.198| +-------+-----------------------------+-----------------+ | |411 Transferi posameznikom | 5.240.115| | |in gospodinjstvom | | +-------+-----------------------------+-----------------+ | |412 Transferi nepridobitnim | 610.050| | |organizacijam in ustanovam | | +-------+-----------------------------+-----------------+ | |413 Drugi tekoči domači | 3.519.633| | |transferi | | +-------+-----------------------------+-----------------+ |42 |INVESTICIJSKI ODHODKI | 19.772.303| +-------+-----------------------------+-----------------+ | |420 Nakup in gradnja | 19.772.303| | |osnovnih sredstev | | +-------+-----------------------------+-----------------+ |43 |INVESTICIJSKI TRANSFERI | 434.347| +-------+-----------------------------+-----------------+ | |431 Investicijski transferi | 108.450| | |pravnim | | | |in fizičnim osebam, ki niso | | | |proračunski uporabniki | | +-------+-----------------------------+-----------------+ | |432 Investicijski transferi | 325.897| | |proračunskim uporabnikom | | +-------+-----------------------------+-----------------+ |III. |PRORAČUNSKI PRESEŽEK | –1.268.722| | |(PRIMANJKLJAJ) (I. – II.) | | +-------+-----------------------------+-----------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +-------+-----------------------------+-----------------+ |IV. |PREJETA VRAČILA DANIH | 6.082| | |POSOJIL | | | |IN PRODAJA KAPITALSKIH | | | |DELEŽEV (750+751+752) | | +-------+-----------------------------+-----------------+ |75 |PREJETA VRAČILA DANIH | 6.082| | |POSOJIL | | | |IN PRODAJA KAPITALSKIH | | | |DELEŽEV | | +-------+-----------------------------+-----------------+ |751 |Prodaja kapitalskih deležev | 6.082| +-------+-----------------------------+-----------------+ |VI. |PREJETA MINUS DANA POSOJILA | 6.082| | |IN SPREMEMBE KAPIT. DELEŽEV | | | |(IV. – V.) | | +-------+-----------------------------+-----------------+ |C. |RAČUN FINANCIRANJA | | +-------+-----------------------------+-----------------+ |VII. |ZADOLŽEVANJE (500+501) | 700.000| +-------+-----------------------------+-----------------+ |50 |ZADOLŽEVANJE | 700.000| +-------+-----------------------------+-----------------+ | |500 Domače zadolževanje | 700.000| +-------+-----------------------------+-----------------+ |VIII. |ODPLAČILA DOLGA (550+551) | 1.080.222| +-------+-----------------------------+-----------------+ |55 |ODPLAČILA DOLGA | 1.080.222| +-------+-----------------------------+-----------------+ | |550 Odplačila domačega dolga | 1.080.222| +-------+-----------------------------+-----------------+ |IX. |SPREMEMBA STANJA SREDSTEV | –1.642.862| | |NA RAČUNU (I.+IV.+VII.-II.- | | | |V.-VIII.) | | +-------+-----------------------------+-----------------+ |X. |NETO ZADOLŽEVANJE (VII.- | –380.222| | |VIII.) | | +-------+-----------------------------+-----------------+ |XI. |NETO FINANCIRANJE (VI.+X.- | 1.268.722| | |IX.) | | +-------+-----------------------------+-----------------+ |XII. |STANJE SREDSTEV NA RAČUNIH | 1.642.862| | |KONEC PRETEKLEGA LETA | | +-------+-----------------------------+-----------------+