Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+------+----------------------------------+---------------+ |A. | |BILANCA PRIHODKOV | v evrih| | | |IN ODHODKOV | | +-----------------------------------------------+---------------+ |Skupina/podskupina kontov | Proračun| | | leta 2013| +-----+------+----------------------------------+---------------+ | |I. |SKUPAJ PRIHODKI | 4.470.280,00| | | |(70+71+72+73+74+78) | | +-----+------+----------------------------------+---------------+ | | |TEKOČI PRIHODKI (70+71) | 2.532.255,89| +-----+------+----------------------------------+---------------+ |70 | |DAVČNI PRIHODKI (700+703+704+706) | 2.243.910,00| +-----+------+----------------------------------+---------------+ | | |700 DAVKI NA DOHODEK | 2.124.992,00| | | |IN DOBIČEK | | +-----+------+----------------------------------+---------------+ | | |703 DAVKI NA PREMOŽENJE | 25.073,00| +-----+------+----------------------------------+---------------+ | | |704 DOMAČI DAVKI NA BLAGO | 92.743,00| | | |IN STORITVE | | +-----+------+----------------------------------+---------------+ | | |706 DRUGI DAVKI | 1.102,00| +-----+------+----------------------------------+---------------+ |71 | |NEDAVČNI PRIHODKI | 288.345,89| | | |(710+711+712+713+714) | | +-----+------+----------------------------------+---------------+ | | |710 UDELEŽBA NA DOBIČKU | 54.994,89| | | |IN DOHODKI OD PREMOŽENJA | | +-----+------+----------------------------------+---------------+ | | |711 TAKSE IN PRISTOJBINE | 500,00| +-----+------+----------------------------------+---------------+ | | |712 GLOBE IN DRUGE DENARNE KAZNI | 1.050,00| +-----+------+----------------------------------+---------------+ | | |713 PRIHODKI OD PRODAJE BLAGA IN | 6.000,00| | | |STORITEV | | +-----+------+----------------------------------+---------------+ | | |714 DRUGI NEDAVČNI PRIHODKI | 225.801,00| +-----+------+----------------------------------+---------------+ |72 | |KAPITALSKI PRIHODKI (720+721+722) | 38.383,06| +-----+------+----------------------------------+---------------+ | | |720 PRIHODKI OD PRODAJE OSNOVNIH | 27.450,36| | | |SREDSTEV | | +-----+------+----------------------------------+---------------+ | | |721 PRIHODKI OD PRODAJE ZALOG | 0,00| +-----+------+----------------------------------+---------------+ | | |722 PRIHODKI OD PRODAJE ZEMLJIŠČ | 10.932,70| | | |IN NEOPREDMETENIH SREDSTEV | | +-----+------+----------------------------------+---------------+ |73 | |PREJETE DONACIJE (730+731) | 40.000,00| +-----+------+----------------------------------+---------------+ | | |730 PREJETE DONACIJE | 40.000,00| | | |IZ DOMAČIH VIROV | | +-----+------+----------------------------------+---------------+ | | |731 PREJETE DONACIJE | 0,00| | | |IZ TUJINE | | +-----+------+----------------------------------+---------------+ |74 | |TRANSFERNI PRIHODKI (740+741) | 1.859.641,05| +-----+------+----------------------------------+---------------+ | | |740 TRANSFERNI PRIHODKI | 274.643,20| | | |IZ DRUGIH JAVNOFINANČNIH | | | | |INSTITUCIJ | | +-----+------+----------------------------------+---------------+ | | |741 PREJETA SREDSTVA | 1.584.997,85| | | |IZ DRŽAVNEGA PRORAČUNA | | | | |IZ SREDSTEV PRORAČUNA EVROPSKE | | | | |UNIJE | | +-----+------+----------------------------------+---------------+ |78 | |PREJETA SREDSTVA IZ EVROPSKE | 0,00| | | |UNIJE (786+787) | | +-----+------+----------------------------------+---------------+ | | |786 OSTALA PREJETA SREDSTVA IZ | 0,00| | | |PRORAČUNA EVROPSKE UNIJE | | +-----+------+----------------------------------+---------------+ | | |787 PREJETA SREDSTVA OD DRUGIH | 0,00| | | |EVROPSKIH INSTITUCIJ | | +-----+------+----------------------------------+---------------+ | |II. |SKUPAJ ODHODKI (40+41+42+43) | 4.682.780,00| +-----+------+----------------------------------+---------------+ |40 | |TEKOČI ODHODKI | 877.273,59| | | |(400+401+402+403+409) | | +-----+------+----------------------------------+---------------+ | | |400 PLAČE IN DRUGI IZDATKI | 216.300,00| | | |ZAPOSLENIM | | +-----+------+----------------------------------+---------------+ | | |401 PRISPEVKI DELODAJALCEV | 36.960,00| | | |ZA SOCIALNO VARNOST | | +-----+------+----------------------------------+---------------+ | | |402 IZDATKI ZA BLAGO | 604.013,59| | | |IN STORITVE | | +-----+------+----------------------------------+---------------+ | | |403 PLAČILA DOMAČIH OBRESTI | 0,00| +-----+------+----------------------------------+---------------+ | | |409 REZERVE | 20.000,00| +-----+------+----------------------------------+---------------+ |41 | |TEKOČI TRANSFERI | 1.067.090,94| | | |(410+411+412+413) | | +-----+------+----------------------------------+---------------+ | | |410 SUBVENCIJE | 47.780,00| +-----+------+----------------------------------+---------------+ | | |411 TRANSFERI POSAMEZNIKOM | 705.120,00| | | |IN GOSPODINJSTVOM | | +-----+------+----------------------------------+---------------+ | | |412 TRANSFERI NEPROFITNIM | 98.298,00| | | |ORGANIZACIJAM IN USTANOVAM | | +-----+------+----------------------------------+---------------+ | | |413 DRUGI TEKOČI DOMAČI TRANSFERI | 215.892,94| +-----+------+----------------------------------+---------------+ | | |414 TEKOČI TRANSFERI | 0,00| | | |V TUJINO | | +-----+------+----------------------------------+---------------+ |42 | |INVESTICIJSKI ODHODKI (420) | 2.470.562,77| +-----+------+----------------------------------+---------------+ | | |420 NAKUP IN GRADNJA OSNOVNIH | 2.470.562,77| | | |SREDSTEV | | +-----+------+----------------------------------+---------------+ |43 | |INVESTICIJSKI TRANSFERI (431+432) | 267.852,70| +-----+------+----------------------------------+---------------+ | | |431 INVESTICIJSKI TRANSFERI | 53.152,00| | | |PRAVNIM IN FIZ. OSEBAM | | +-----+------+----------------------------------+---------------+ | | |432 INVESTICIJSKI TRANSFERI | 214.700,70| | | |PRORAČUNSKIM UPORABNIKOM | | +-----+------+----------------------------------+---------------+ | |III. |PRORAČUNSKI PRESEŽEK | –212.500,00| | | |(PRIMANJKLJAJ) (I.–II.) | | +-----+------+----------------------------------+---------------+ |B. | |RAČUN FINANČNIH TERJATEV | | | | |IN NALOŽB | | +-----+------+----------------------------------+---------------+ |75 |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 2.300,00| | | |PRODAJA KAPITALSKIH DELEŽEV | | | | |(750+751+752) | | +-----+------+----------------------------------+---------------+ | | |750 PREJETA VRAČILA DANIH POSOJIL | 0,00| +-----+------+----------------------------------+---------------+ | | |751 PRODAJA KAPITALSKIH DELEŽEV | 0,00| +-----+------+----------------------------------+---------------+ | | |752 KUPNINE IZ NASLOVA | 2.300,00| | | |PRIVATIZACIJE | | +-----+------+----------------------------------+---------------+ |44 |V. |DANA POSOJILA IN POVEČANJE | 0,00| | | |KAPITALSKIH DELEŽEV (440+441) | | +-----+------+----------------------------------+---------------+ | | |440 DANA POSOJILA | 0,00| +-----+------+----------------------------------+---------------+ | | |441 POVEČANJE KAPITALSKIH DELEŽEV | 0,00| | | |IN FINANČNIH NALOŽB | | +-----+------+----------------------------------+---------------+ | |VI. |PREJETA MINUS DANA POSOJILA IN | 2.300,00| | | |SPREMEMBE KAPITALSKIH DELEŽEV | | | | |(IV.–V.) | | +-----+------+----------------------------------+---------------+ |C. | |RAČUN FINANCIRANJA | | +-----+------+----------------------------------+---------------+ |50 |VII. |ZADOLŽEVANJE (500) | 0,00| +-----+------+----------------------------------+---------------+ | | |500 DOMAČE ZADOLŽEVANJE | 0,00| +-----+------+----------------------------------+---------------+ |55 |VIII. |ODPLAČILA DOLGA (550) | 0,00| +-----+------+----------------------------------+---------------+ | | |550 ODPLAČILA DOMAČEGA DOLGA | 0,00| +-----+------+----------------------------------+---------------+ | |IX. |POVEČANJE (ZMANJŠANJE) SREDSTEV | –210.200,00| | | |NA RAČUNIH (III.+VI.+X.) = | | | | |(I.+IV.+VII.) – (II.+V.+VIII.) | | +-----+------+----------------------------------+---------------+ | |X. |NETO ZADOLŽEVANJE | 0,00| | | |(VII. – VIII.) | | +-----+------+----------------------------------+---------------+ | |XI. |NETO FINANCIRANJE | 212.500,00| | | |(VI.+X.-IX.) | | +-----+------+----------------------------------+---------------+ | | |STANJE SREDSTEV NA RAČUNIH OB | 210.200,00| | | |KONCU PRETEKLEGA LETA | | +-----+------+----------------------------------+---------------+ | | |– 9009 Splošni sklad za drugo | | +-----+------+----------------------------------+---------------+