Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+-------------------------------------------+------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | v eurih| +--------------------------------------------------+------------+ |Skupina/podskupina kontov NAMEN | Proračun| | | 2013| +------+-------------------------------------------+------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) |6.618.205,19| +------+-------------------------------------------+------------+ | |TEKOČI PRIHODKI (70+71) |5.176.772,31| +------+-------------------------------------------+------------+ |70 |DAVČNI PRIHODKI |4.219.247,25| +------+-------------------------------------------+------------+ | |700 Davki na dohodek in dobiček |3.690.288,00| +------+-------------------------------------------+------------+ | |703 Davki na premoženje | 353.982,25| +------+-------------------------------------------+------------+ | |704 Domači davki na blago in storitve | 174.977,00| +------+-------------------------------------------+------------+ | |706 Drugi davki | 0,00| +------+-------------------------------------------+------------+ |71 |NEDAVČNI PRIHODKI | 957.525,06| +------+-------------------------------------------+------------+ | |710 Udeležba na dobičku in dohodki | 209.594,80| | |od premoženja | | +------+-------------------------------------------+------------+ | |711 Takse in pristojbine | 3.950,00| +------+-------------------------------------------+------------+ | |712 Globe in druge denarne kazni | 30.200,00| +------+-------------------------------------------+------------+ | |713 Prihodki od prodaje blaga in storitev | 41.121,20| +------+-------------------------------------------+------------+ | |714 Drugi nedavčni prihodki | 672.659,06| +------+-------------------------------------------+------------+ |72 |KAPITALSKI PRIHODKI | 66.000,00| +------+-------------------------------------------+------------+ | |720 Prihodki od prodaje osnovnih sredstev | 0,00| +------+-------------------------------------------+------------+ | |721 Prihodki od prodaje zalog | 0,00| +------+-------------------------------------------+------------+ | |722 Prihodki od prodaje zemljišč | 66.000,00| | |in nematerialnega premoženja | | +------+-------------------------------------------+------------+ |73 |PREJETE DONACIJE | 0,00| +------+-------------------------------------------+------------+ | |730 Prejete donacije iz domačih virov | 0,00| +------+-------------------------------------------+------------+ | |731 Prejete donacije iz tujine | 0,00| +------+-------------------------------------------+------------+ |74 |TRANSFERNI PRIHODKI |1.375.432,88| +------+-------------------------------------------+------------+ | |740 Transferni prihodki iz drugih | 424.707,88| | |javnofinančnih institucij | | +------+-------------------------------------------+------------+ | |741 Prejeta sredstva iz državnega proračuna| 950.725,00| | |iz sredstev proračuna Evropske unije | | +------+-------------------------------------------+------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) |9.629.462,55| +------+-------------------------------------------+------------+ |40 |TEKOČI ODHODKI |2.170.113,80| +------+-------------------------------------------+------------+ | |400 Plače in drugi izdatki zaposlenim | 394.781,77| +------+-------------------------------------------+------------+ | |401 Prispevki delodajalcev za socialno | 65.254,77| | |varnost | | +------+-------------------------------------------+------------+ | |402 Izdatki za blago in storitve |1.635.268,75| +------+-------------------------------------------+------------+ | |403 Plačila domačih obresti | 15.484,58| +------+-------------------------------------------+------------+ | |409 Rezerve | 59.323,93| +------+-------------------------------------------+------------+ |41 |TEKOČI TRANSFERI |2.365.010,02| +------+-------------------------------------------+------------+ | |410 Subvencije | 127.303,96| +------+-------------------------------------------+------------+ | |411 Transferi posameznikom |1.413.375,99| | |in gospodinjstvom | | +------+-------------------------------------------+------------+ | |412 Transferi neprofitnim organizacijam in | 200.475,20| | |ustanovam | | +------+-------------------------------------------+------------+ | |413 Drugi tekoči domači transferi | 623.854,87| +------+-------------------------------------------+------------+ | |414 Tekoči transferi v tujino | 0,00| +------+-------------------------------------------+------------+ |42 |INVESTICIJSKI ODHODKI |5.020.518,73| +------+-------------------------------------------+------------+ | |420 Nakup in gradnja osnovnih sredstev |5.020.518,73| +------+-------------------------------------------+------------+ |43 |INVESTICIJSKI TRANSFERI | 73.820,00| +------+-------------------------------------------+------------+ | |431 Investicijski transferi pravnim | 53.492,00| | |in fizičnim osebam | | +------+-------------------------------------------+------------+ | |432 Investicijski transferi proračunskim | 20.328,00| | |uporabnikom | | +------+-------------------------------------------+------------+ |III. |PRORAČUNSKI PRESEŽEK, PRIMANJKLJAJ (I.-II.)|3.011.257,36| +------+-------------------------------------------+------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+-------------------------------------------+------------+ |IV. |PREJETA VRAČILA DANIH POSOJIH IN PRODAJA | 0,00| | |KAPITALSKIH DELEŽEV (750+751+752) | | +------+-------------------------------------------+------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 0,00| +------+-------------------------------------------+------------+ | |750 Prejeta vračila danih posojil | 0,00| +------+-------------------------------------------+------------+ | |751 Prodaja kapitalskih deležev | 0,00| +------+-------------------------------------------+------------+ | |752 Kupnine iz naslova privatizacije | 0,00| +------+-------------------------------------------+------------+ |V. |DANA POSOJILA IN POVEČANJA KAPITALSKIH | 0,00| | |DELEŽEV (440+441+442) | | +------+-------------------------------------------+------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 0,00| | |DELEŽEV | | +------+-------------------------------------------+------------+ | |440 Dana posojila | 0,00| +------+-------------------------------------------+------------+ | |441 Povečanja kapitalskih deležev | 0,00| | |in naložb | | +------+-------------------------------------------+------------+ | |442 Poraba sredstev kupnin iz naslova | 0,00| | |privatizacije | | +------+-------------------------------------------+------------+ |VI. |PREJETA POSOJILA – DANA POSOJILA IN | 0,00| | |SPREMEMBE KAPITALSKIH DELEŽEV (IV.-V.) | | +------+-------------------------------------------+------------+ |C. |RAČUN FINANCIRANJA | | +------+-------------------------------------------+------------+ |VII. |ZADOLŽEVANJE (500) |3.083.900,00| +------+-------------------------------------------+------------+ |50 |ZADOLŽEVANJE |3.083.900,00| +------+-------------------------------------------+------------+ | |500 Domače zadolževanje |3.083.900,00| +------+-------------------------------------------+------------+ |VIII. |ODPLAČILA DOLGA (550) | 117.113,20| +------+-------------------------------------------+------------+ |55 |ODPLAČILA DOLGA | 117.113,20| +------+-------------------------------------------+------------+ | |550 Odplačila domačega dolga | 117.113,20| +------+-------------------------------------------+------------+ |IX. |SPREMEMBA STANJA SREDSTEV | –44.470,56| | |NA RAČUNU (I.+IV.+VII.-II.-V.-VIII.) | | +------+-------------------------------------------+------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) |2.966.786,80| +------+-------------------------------------------+------------+ |XI. |NETO FINANCIRANJE |2.966.786,80| | |(VI.+VII.-VIII.-IX.) | | +------+-------------------------------------------+------------+ | |STANJE SREDSTEV NA RAČUNIH | 44.470,56| | |NA DAN 31. 12. 2012 | | +------+-------------------------------------------+------------+