Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+--------+---------------------------------------+--------------+
|A. |BILANCA PRIHODKOV IN ODHODKOV | v EUR|
+--------+---------------------------------------+--------------+
|Konto |Naziv konta | |
+--------+---------------------------------------+--------------+
| | | Rebalans za|
| | | leto 2011|
+--------+---------------------------------------+--------------+
|1 |2 | 3|
+--------+---------------------------------------+--------------+
|I. |SKUPAJ PRIHODKI (70+71+72+74) | 3.416.086|
+--------+---------------------------------------+--------------+
| |TEKOČI PRIHODKI (70+71) | 2.653.290|
+--------+---------------------------------------+--------------+
|70 |DAVČNI PRIHODKI (700+703+704+706) | 2.397.730|
+--------+---------------------------------------+--------------+
|700 |Davki na dohodek in dobiček | 2.221.760|
+--------+---------------------------------------+--------------+
|703 |Davki na premoženje | 98.450|
+--------+---------------------------------------+--------------+
|704 |Domači davki na blago in storitve | 77.520|
+--------+---------------------------------------+--------------+
|71 |NEDAVČNI PRIHODKI (710+711+712+713+714)| 255.560|
+--------+---------------------------------------+--------------+
|710 |Udeležba na dobičku in dohodki od | 165.960|
| |premoženja | |
+--------+---------------------------------------+--------------+
|711 |Takse in pristojbine | 1.800|
+--------+---------------------------------------+--------------+
|712 |Globe in druge denarne kazni | 4.000|
+--------+---------------------------------------+--------------+
|713 |Prihodki od prodaje blaga in storitev | 300|
+--------+---------------------------------------+--------------+
|714 |Drugi nedavčni prihodki | 83.500|
+--------+---------------------------------------+--------------+
|72 |KAPITALSKI PRIHODKI (720+721+722) | 250.974|
+--------+---------------------------------------+--------------+
|722 |Prihodki od prodaje zemljišč in | 250.974|
| |nematerialnega premoženja | |
+--------+---------------------------------------+--------------+
|73 |PREJETE DONACIJE | 6.000|
+--------+---------------------------------------+--------------+
|730 |Prejete donacije iz domačih virov | 6.000|
+--------+---------------------------------------+--------------+
|74 |TRANSFERNI PRIHODKI | 505.822|
+--------+---------------------------------------+--------------+
|740 |Transferni prihodki iz drugih | 302.822|
| |javnofinančnih institucij | |
+--------+---------------------------------------+--------------+
|741 |Prejeta sredstva iz državnega proračuna| 203.000|
| |iz sredstev EU | |
+--------+---------------------------------------+--------------+
|II. |SKUPAJ ODHODKI (40+41+42+43) | 3.970.926|
+--------+---------------------------------------+--------------+
|40 |TEKOČI ODHODKI (400+401+402+403+409) | 1.076.200|
+--------+---------------------------------------+--------------+
|400 |Plače in drugi izdatki zaposlenim | 323.244|
+--------+---------------------------------------+--------------+
|401 |Prispevki delodajalcev za socialno | 53.699|
| |varnost | |
+--------+---------------------------------------+--------------+
|402 |Izdatki za blago in storitve | 679.257|
+--------+---------------------------------------+--------------+
|403 |Plačila domačih obresti | 7.500|
+--------+---------------------------------------+--------------+
|409 |Rezerve | 12.500|
+--------+---------------------------------------+--------------+
|41 |TEKOČI TRANSFERI (410+411+412+413) | 1.305.133|
+--------+---------------------------------------+--------------+
|410 |Subvencije | 192.300|
+--------+---------------------------------------+--------------+
|411 |Transferi posameznikom in | 840.400|
| |gospodinjstvom | |
+--------+---------------------------------------+--------------+
|412 |Transferi neprofitnim organizacijam in | 73.220|
| |ustanovam | |
+--------+---------------------------------------+--------------+
|413 |Drugi domači transferi | 199.213|
+--------+---------------------------------------+--------------+
|42 |INVESTICIJSKI ODHODKI (420) | 1.567.525|
+--------+---------------------------------------+--------------+
|420 |Nakup in gradnja osnovnih sredstev | 1.567.525|
+--------+---------------------------------------+--------------+
|43 |INVESTICIJSKI TRANSFERI (430+432) | 22.068|
+--------+---------------------------------------+--------------+
|431 |Investicijski transferi pravnim in | 16.068|
| |fizičnim osebam, ki niso proračunski | |
| |uporabniki | |
+--------+---------------------------------------+--------------+
|432 |Investicijski transferi proračunskim | 6.000|
| |uporabnikom | |
+--------+---------------------------------------+--------------+
|III. |PRORAČUNSKI PRESEŽEK (I.-II.) | –554.840|
+--------+---------------------------------------+--------------+
|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 | –605.440|
| |(I.+IV.+VII.-II.-V.-VIII.) | |
+--------+---------------------------------------+--------------+
|X. |NETO ZADOLŽEVANJE (VII.-VIII.) | –50.600|
+--------+---------------------------------------+--------------+
|XI. |NETO FINANCIRANJE (VI.+X.-IX.) | 554.840|
+--------+---------------------------------------+--------------+
|XII. |STANJE SREDSTEV NA RAČUNIH NA DAN 31. | 605.440|
| |12. PRETEKLEGA LETA | |
+--------+---------------------------------------+--------------+
«