Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+---------------------------------------------+-----------------+ |A. BILANCA PRIHODKOV IN ODHODKOV |v evrih | +------------+--------------------------------+-----------------+ |Skupina/ |Namen |Rebalans 2-2013 | |podskupina | | | |kontov | | | +------------+--------------------------------+-----------------+ | |I. SKUPAJ PRIHODKI | 6.771.152,32| | |(70+71+72+73+74) | | +------------+--------------------------------+-----------------+ | |TEKOČI PRIHODKI (70+71) | 5.210.223,66| +------------+--------------------------------+-----------------+ |70 |DAVČNI PRIHODKI | 4.239.528,35| +------------+--------------------------------+-----------------+ | |700 Davki na dohodek in dobiček | 3.690.288,00| +------------+--------------------------------+-----------------+ | |703 Davki na premoženje | 380.319,27| +------------+--------------------------------+-----------------+ | |704 Domači davki na blago in | 167.180,22| | |storitve | | +------------+--------------------------------+-----------------+ | |706 Drugi davki | 1.740,86| +------------+--------------------------------+-----------------+ |71 |NEDAVČNI PRIHODKI | 970.695,31| +------------+--------------------------------+-----------------+ | |710 Udeležba na dobičku in | 199.791,57| | |dohodki od premoženja | | +------------+--------------------------------+-----------------+ | |711 Takse in pristojbine | 3.950,00| +------------+--------------------------------+-----------------+ | |712 Globe in druge denarne kazni| 41.285,15| +------------+--------------------------------+-----------------+ | |713 Prihodki od prodaje blaga in| 52.997,79| | |storitev | | +------------+--------------------------------+-----------------+ | |714 Drugi nedavčni prihodki | 672.670,80| +------------+--------------------------------+-----------------+ |72 |KAPITALSKI PRIHODKI | 164.623,03| +------------+--------------------------------+-----------------+ | |720 Prihodki od prodaje osnovnih| 0,00| | |sredstev | | +------------+--------------------------------+-----------------+ | |721 Prihodki od prodaje zalog | 0,00| +------------+--------------------------------+-----------------+ | |722 Prihodki od prodaje zemljišč| 164.623,03| | |in nematerialnega premoženja | | +------------+--------------------------------+-----------------+ |73 |PREJETE DONACIJE | 0,00| +------------+--------------------------------+-----------------+ | |730 Prejete donacije iz domačih | 0,00| | |virov | | +------------+--------------------------------+-----------------+ | |731 Prejete donacije iz tujine | 0,00| +------------+--------------------------------+-----------------+ |74 |TRANSFERNI PRIHODKI | 1.396.305,63| +------------+--------------------------------+-----------------+ | |740 Transferni prihodki iz | 424.851,38| | |drugih javnofinančnih institucij| | +------------+--------------------------------+-----------------+ | |741 Prejeta sredstva iz | 971.454,25| | |državnega proračuna iz sredstev | | | |proračuna Evropske unije | | +------------+--------------------------------+-----------------+ |78 |PREJETA SREDSTVA IZ EVROPSKE | 0,00| | |UNIJE | | +------------+--------------------------------+-----------------+ | |787 Prejeta sredstva od drugih | 0,00| | |evropskih institucij | | +------------+--------------------------------+-----------------+ | |II. SKUPAJ ODHODKI (40+41+42+43)| 11.804.928,41| +------------+--------------------------------+-----------------+ |40 |TEKOČI ODHODKI | 2.963.727,22| +------------+--------------------------------+-----------------+ | |400 Plače in drugi izdatki | 435.023,57| | |zaposlenim | | +------------+--------------------------------+-----------------+ | |401 Prispevki delodajalcev za | 70.411,42| | |socialno varnost | | +------------+--------------------------------+-----------------+ | |402 Izdatki za blago in storitve| 2.380.840,82| +------------+--------------------------------+-----------------+ | |403 Plačila domačih obresti | 25.918,00| +------------+--------------------------------+-----------------+ | |409 Rezerve | 51.533,41| +------------+--------------------------------+-----------------+ |41 |TEKOČI TRANSFERI | 2.597.702,05| +------------+--------------------------------+-----------------+ | |410 Subvencije | 174.246,84| +------------+--------------------------------+-----------------+ | |411 Transferi posameznikom in | 1.631.657,03| | |gospodinjstvom | | +------------+--------------------------------+-----------------+ | |412 Transferi neprofitnim | 201.711,93| | |organizacijam in ustanovam | | +------------+--------------------------------+-----------------+ | |413 Drugi tekoči domači | 590.086,25| | |transferi | | +------------+--------------------------------+-----------------+ | |414 Tekoči transferi v tujino | 0,00| +------------+--------------------------------+-----------------+ |42 |INVESTICIJSKI ODHODKI | 6.086.438,12| +------------+--------------------------------+-----------------+ | |420 Nakup in gradnja osnovnih | 6.086.438,12| | |sredstev | | +------------+--------------------------------+-----------------+ |43 |INVESTICIJSKI TRANSFERI | 157.061,02| +------------+--------------------------------+-----------------+ | |431 Investicijski transferi | 83.147,36| | |pravnim in fizičnim osebam | | +------------+--------------------------------+-----------------+ | |432 investicijski transferi | 73.913,66| | |proračunskim uporabnikom | | +------------+--------------------------------+-----------------+ | |III. PRORAČUNSKI PRESEŽEK, | –5.033.776,09| | |PRIMANJKLJAJ (I.-II.) | | +------------+--------------------------------+-----------------+ | |B. RAČUN FINANČNIH TERJATEV IN | | | |NALOŽB | | +------------+--------------------------------+-----------------+ | |IV. PREJETA VRAČILA DANIH | 0,00| | |POSOJIL IN PRODAJA | | | |KAPITALSKIH DELEŽEV | | | |(750+751+752) | | +------------+--------------------------------+-----------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 0,00| +------------+--------------------------------+-----------------+ | |750 Prejeta vračila danih | 0,00| | |posojil | | +------------+--------------------------------+-----------------+ | |751 Prodaja kapitalskih deležev | 0,00| +------------+--------------------------------+-----------------+ | |752 Kupnine iz naslova | 0,00| | |privatizacije | | +------------+--------------------------------+-----------------+ | |V. DANA POSOJILA IN POVEČANJA | 0,00| | |KAPITALSKIH DELEŽEV | | | |(440+441+442) | | +------------+--------------------------------+-----------------+ |44 |DANA POSOJILA IN POVEČANJE | 0,00| | |KAPITALSKIH DELEŽEV | | +------------+--------------------------------+-----------------+ | |440 Dana posojila | 0,00| +------------+--------------------------------+-----------------+ | |441 Povečanja kapitalskih | 0,00| | |deležev in naložb | | +------------+--------------------------------+-----------------+ | |442 Poraba sredstev kupnin iz | 0,00| | |naslova privatizacije | | +------------+--------------------------------+-----------------+ | |VI. PREJETA POSOJILA – DANA | 0,00| | |POSOJILA IN SPREMEMBE | | | |KAPITALSKIH DELEŽEV (IV.-V.) | | +------------+--------------------------------+-----------------+ | |C. RAČUN FINANCIRANJA | | +------------+--------------------------------+-----------------+ | |VII. ZADOLŽEVANJE (500) | 2.987.545,16| +------------+--------------------------------+-----------------+ |50 |ZADOLŽEVANJE | 2.987.545,16| +------------+--------------------------------+-----------------+ | |500 Domače zadolževanje | 2.987.545,16| +------------+--------------------------------+-----------------+ | |VIII. ODPLAČILA DOLGA (550) | 107.106,94| +------------+--------------------------------+-----------------+ |55 |ODPLAČILA DOLGA | 107.106,94| +------------+--------------------------------+-----------------+ | |550 Odplačila domačega dolga | 107.106,94| +------------+--------------------------------+-----------------+ | |IX. SPREMEMBA STANJA SREDSTEV NA| –2.153.337,87| | |RAČUNU (I.+IV.+VII.-II.-V.- | | | |VIII.) | | +------------+--------------------------------+-----------------+ | |X. NETO ZADOLŽEVANJE | 2.880.438,22| | |(VII.-VIII.) | | +------------+--------------------------------+-----------------+ | |XI. NETO FINANCIRANJE (VI.+VII.-| 5.033.776,09| | |VIII.-IX.) | | +------------+--------------------------------+-----------------+ | |STANJE SREDSTEV NA RAČUNIH NA | 2.540.348,85| | |DAN 31. 12. 2012 | | +------------+--------------------------------+-----------------+