Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+---------------------------------------+----------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | v EUR| +------+---------------------------------------+----------------+ |Konto |Naziv konta | Rebalans št. II| | | | za leto 2012| +------+---------------------------------------+----------------+ | 1 | 2 | 3 | +------+---------------------------------------+----------------+ |I. |SKUPAJ PRIHODKI (70+71+72+74) | 3.688.551| +------+---------------------------------------+----------------+ | |TEKOČI PRIHODKI (70+71) | 2.749.710| +------+---------------------------------------+----------------+ |70 |DAVČNI PRIHODKI (700+703+704+706) | 2.494.428| +------+---------------------------------------+----------------+ | |700 Davki na dohodek in dobiček | 2.274.708| +------+---------------------------------------+----------------+ | |703 Davki na premoženje | 144.900| +------+---------------------------------------+----------------+ | |704 Domači davki na blago in storitve | 75.320| +------+---------------------------------------+----------------+ | |706 Drugi davki | –500| +------+---------------------------------------+----------------+ |71 |NEDAVČNI PRIHODKI (710+711+712+713+714)| 255.282| +------+---------------------------------------+----------------+ | |710 Udeležba na dobičku in dohodki od | 153.632| | |premoženja | | +------+---------------------------------------+----------------+ | |711 Takse in pristojbine | 1.800| +------+---------------------------------------+----------------+ | |712 Globe in druge denarne kazni | 4.000| +------+---------------------------------------+----------------+ | |713 Prihodki od prodaje blaga in | 150| | |storitev | | +------+---------------------------------------+----------------+ | |714 Drugi nedavčni prihodki | 95.700| +------+---------------------------------------+----------------+ |72 |KAPITALSKI PRIHODKI (720+721+722) | 89.535| +------+---------------------------------------+----------------+ | |722 Prihodki od prodaje zemljišč in | 89.535| | |nematerialnega premoženja | | +------+---------------------------------------+----------------+ |73 |PREJETE DONACIJE | 6.300| +------+---------------------------------------+----------------+ | |730 Prejete donacije iz domačih virov | 6.300| +------+---------------------------------------+----------------+ |74 |TRANSFERNI PRIHODKI | 843.006| +------+---------------------------------------+----------------+ | |740 Transferni prihodki iz drugih | 216.006| | |javnofinančnih institucij | | +------+---------------------------------------+----------------+ | |741 Prejeta sredstva iz državnega | 627.000| | |proračuna iz sredstev EU | | +------+---------------------------------------+----------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 4.103.660| +------+---------------------------------------+----------------+ |40 |TEKOČI ODHODKI (400+401+402+403+409) | 1.079.339| +------+---------------------------------------+----------------+ | |400 Plače in drugi izdatki zaposlenim | 315.980| +------+---------------------------------------+----------------+ | |401 Prispevki delodajalcev za socialno | 52.015| | |varnost | | +------+---------------------------------------+----------------+ | |402 Izdatki za blago in storitve | 700.344| +------+---------------------------------------+----------------+ | |403 Plačila domačih obresti | 6.000| +------+---------------------------------------+----------------+ | |409 Rezerve | 5.000| +------+---------------------------------------+----------------+ |41 |TEKOČI TRANSFERI (410+411+412+413) | 1.210.110| +------+---------------------------------------+----------------+ | |410 Subvencije | 168.260| +------+---------------------------------------+----------------+ | |411 Transferi posameznikom in | 772.900| | |gospodinjstvom | | +------+---------------------------------------+----------------+ | |412 Transferi neprofitnim organizacijam| 78.635| | |in ustanovam | | +------+---------------------------------------+----------------+ | |413 Drugi domači transferi | 190.315| +------+---------------------------------------+----------------+ |42 |INVESTICIJSKI ODHODKI (420) | 1.765.219| +------+---------------------------------------+----------------+ | |420 Nakup in gradnja osnovnih sredstev | 1.765.219| +------+---------------------------------------+----------------+ |43 |INVESTICIJSKI TRANSFERI (430+432) | 48.992| +------+---------------------------------------+----------------+ | |431 Investicijski transferi pravnim in | 21.098| | |fizičnim osebam, ki niso proračunski | | | |uporabniki | | +------+---------------------------------------+----------------+ | |432 Investicijski transferi | 27.894| | |proračunskim uporabnikom | | +------+---------------------------------------+----------------+ |III. |PRORAČUNSKI PRIMANJKLJAJ (I.-II.) | –415.109| +------+---------------------------------------+----------------+ |B. |RAČUN FINANČNIH TERJATEV IN NALOŽB | | +------+---------------------------------------+----------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 0| | |PRODAJA KAPITALSKIH DELEŽEV | | | |(750+751+752) | | +------+---------------------------------------+----------------+ | |750 Prejeta vračila danih posojil | 0| +------+---------------------------------------+----------------+ | |751 Prodaja kapitalskih deležev | 0| +------+---------------------------------------+----------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 0| | |DELEŽEV (440+441) | | +------+---------------------------------------+----------------+ | |440 Dana posojila | 0| +------+---------------------------------------+----------------+ | |441 Povečanje kapitalskih deležev | 0| +------+---------------------------------------+----------------+ |VI. |PREJETA MINUS DANA POSOJILA IN | 0| | |SPREMEMBE KAPITALSKIH DELEŽEV (IV.-V.) | | +------+---------------------------------------+----------------+ |C. |RAČUN FINANCIRANJA | | +------+---------------------------------------+----------------+ |VII. |ZADOLŽEVANJE (500) | 0| +------+---------------------------------------+----------------+ | |500 Domače zadolževanje | 0| +------+---------------------------------------+----------------+ |VIII. |ODPLAČILA DOLGA (550) | 50.600| +------+---------------------------------------+----------------+ | |550 Odplačila domačega dolga | 50.600| +------+---------------------------------------+----------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNU | –465.709| | |(I.+IV.+VII.-II.-V.-VIII.) | | +------+---------------------------------------+----------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | –50.600| +------+---------------------------------------+----------------+ |XI. |NETO FINANCIRANJE (VI.+X.-IX.) | 415.109| +------+---------------------------------------+----------------+ |XII. |STANJE SREDSTEV NA RAČUNIH NA DAN 31. | 465.709| | |12. PRETEKLEGA LETA | | +------+---------------------------------------+----------------+