Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+--------------------------------------------------------------+-------------+ |A BILANCA PRIHODKOV IN ODHODKOV | v EUR| +-----+--------------------------------------------------------+-------------+ |KONTO|NAZIV KONTA |PRORAČUN 2013| +-----+--------------------------------------------------------+-------------+ | 1 | 2 | 3 | +-----+--------------------------------------------------------+-------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) |19.475.481,10| +-----+--------------------------------------------------------+-------------+ | |TEKOČI PRIHODKI (70+71) |13.934.238,12| +-----+--------------------------------------------------------+-------------+ |70 |DAVČNI PRIHODKI (700+703+704) |11.280.446,88| +-----+--------------------------------------------------------+-------------+ | |700 DAVKI NA DOHODEK | 9.281.558,56| | |IN DOBIČEK | | +-----+--------------------------------------------------------+-------------+ | |703 DAVKI NA PREMOŽENJE | 1.582.788,32| +-----+--------------------------------------------------------+-------------+ | |704 DOMAČI DAVKI NA BLAGO | 416.100,00| | |IN STORITVE | | +-----+--------------------------------------------------------+-------------+ |71 |NEDAVČNI PRIHODKI (710+711+712+713+714) | 2.653.791,24| +-----+--------------------------------------------------------+-------------+ | |710 UDELEŽBA NA DOBIČKU | 1.953.177,56| | |IN DOHODKI OD PREMOŽENJA | | +-----+--------------------------------------------------------+-------------+ | |711 TAKSE IN PRISTOJBINE | 6.500,00| +-----+--------------------------------------------------------+-------------+ | |712 GLOBE IN DRUGE DENARNE KAZNI | 15.500,00| +-----+--------------------------------------------------------+-------------+ | |713 PRIHODKI OD PRODAJE BLAGA IN STORITEV | 20.213,00| +-----+--------------------------------------------------------+-------------+ | |714 DRUGI NEDAVČNI PRIHODKI | 658.400,68| +-----+--------------------------------------------------------+-------------+ |72 |KAPITALSKI PRIHODKI (720+722) | 2.302.901,44| +-----+--------------------------------------------------------+-------------+ | |720 PRIHODKI OD PRODAJE OSNOVNIH SREDSTEV | 1.711.789,36| +-----+--------------------------------------------------------+-------------+ | |722 PRIHODKI OD PRODAJE ZEMLJIŠČ IN NEOPREDM. SRED. | 591.112,08| +-----+--------------------------------------------------------+-------------+ |73 |PREJETE DONACIJE (730) | 12.500,00| +-----+--------------------------------------------------------+-------------+ | |730 PREJETE DONACIJE | 12.500,00| | |IZ DOMAČIH VIROV | | +-----+--------------------------------------------------------+-------------+ |74 |TRANSFERNI PRIHODKI (740) | 3.225.841,54| +-----+--------------------------------------------------------+-------------+ | |740 TRANSFERNI PRIHODKI | 2.238.750,54| | |IZ DRUGIH JAVNOFINAN. INSTITUC. | | +-----+--------------------------------------------------------+-------------+ | |741 PREJETA SREDSTVA | 987.091,00| | |IZ DRŽAVNEGA PRORAČUNA | | | |IZ SREDSTEV EVROPSKE UNIJE | | +-----+--------------------------------------------------------+-------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) |18.434.152,10| +-----+--------------------------------------------------------+-------------+ |40 |TEKOČI ODHODKI (400+401+402+403+409) | 4.607.484,26| +-----+--------------------------------------------------------+-------------+ | |400 PLAČE IN DRUGI IZDATKI ZAPOSLENIM | 1.140.087,00| +-----+--------------------------------------------------------+-------------+ | |401 PRISPEVKI DELODAJALCEV ZA SOC. VARNOST | 197.085,00| +-----+--------------------------------------------------------+-------------+ | |402 IZDATKI ZA BLAGO | 2.979.743,26| | |IN STORITVE | | +-----+--------------------------------------------------------+-------------+ | |403 PLAČILA DOMAČIH OBRESTI | 147.054,00| +-----+--------------------------------------------------------+-------------+ | |409 REZERVE | 143.515,00| +-----+--------------------------------------------------------+-------------+ |41 |TEKOČI TRANSFERI (410+411+412+413+414) | 5.967.826,19| +-----+--------------------------------------------------------+-------------+ | |410 SUBVENCIJE | 33.500,00| +-----+--------------------------------------------------------+-------------+ | |411 TRANSFERI POSAMEZNIKOM, GOSPODINJSTVOM | 2.938.674,50| +-----+--------------------------------------------------------+-------------+ | |412 TRANSFERI NEPRIDOBITNIM ORGANIZ. | 708.101,75| | |IN USTANOVAM | | +-----+--------------------------------------------------------+-------------+ | |413 DRUGI TEKOČI DOMAČI TRANSFERI | 2.272.549,94| +-----+--------------------------------------------------------+-------------+ | |414 TEKOČI TRANSFERI | 15.000,00| | |V TUJINO | | +-----+--------------------------------------------------------+-------------+ |42 |INVESTICIJSKI ODHODKI (420) | 7.853.762,97| +-----+--------------------------------------------------------+-------------+ | |420 NAKUP IN GRADNJA OSNOVNIH SREDSTEV | 7.853.762,97| +-----+--------------------------------------------------------+-------------+ |43 |INVESTICIJSKI TRANSFERI (430) | 5.078,68| +-----+--------------------------------------------------------+-------------+ | |432 INVESTICIJSKI TRANSFERI PRORAČUNSKIM UPORABNIKOM | 5.078,68| +-----+--------------------------------------------------------+-------------+ |III. |PRORAČUNSKI PRIMANJKLJAJ/PRESEŽEK | 1.041.329,00| | |(I. – II.) | | +----------------------------------------------------------------------------+ |B RAČUN FINANČNIH TERJATEV IN NALOŽB | +-----+--------------------------------------------------------+-------------+ |75 |IV. PREJETA VRAČILA DANIH POSOJIL IN PRODAJA | 79.500,00| | |KAPITALSKIH DELEŽEV (750) | | +-----+--------------------------------------------------------+-------------+ | |750 PREJETA VRAČILA DANIH POSOJIL | 79.500,00| +-----+--------------------------------------------------------+-------------+ |44 |V. DANA POSOJILA | 79.500,00| | |IN POVEČANJE KAPITALSKIH DELEŽEV (440) | | +-----+--------------------------------------------------------+-------------+ | |440 DANA POSOJILA | 79.500,00| +-----+--------------------------------------------------------+-------------+ | |441 POVEČANJE KAPITALSKIH DELEŽEV IN FIN. NALOŽB | 0,00| +-----+--------------------------------------------------------+-------------+ |VI. |PREJETA MINUS DANA POSOJILA IN SPREMEMBE KAPITAL. | 0,00| | |DELEŽEV (IV.- V.) | | +----------------------------------------------------------------------------+ |C RAČUN FINANCIRANJA | +-----+--------------------------------------------------------+-------------+ |50 |VII. ZADOLŽEVANJE (500) | 0,00| +-----+--------------------------------------------------------+-------------+ | |500 DOMAČE ZADOLŽEVANJE | 0,00| +-----+--------------------------------------------------------+-------------+ |55 |VIII. ODPLAČILO DOLGA (550) | 1.041.329,00| +-----+--------------------------------------------------------+-------------+ | |550 ODPLAČILA DOMAČEGA DOLGA | 1.041.329,00| +-----+--------------------------------------------------------+-------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNU (I.+IV.+VII.-II.- | 0,00| | |V.-VIII.) | | +-----+--------------------------------------------------------+-------------+ |X. |NETO ZADOLŽEVANJE |–1.041.329,00| | |(VII. – VIII.) | | +-----+--------------------------------------------------------+-------------+ |XI. |NETO FINANCIRANJE (VI.+X.-IX.) |–1.041.329,00| +-----+--------------------------------------------------------+-------------+ |XII. |STANJE SRED. NA RAČUNIH NA DAN 31. 12. PRETEKLEGA LETA | 0,00| +-----+--------------------------------------------------------+-------------+