Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+--------------------------------------------------------+-------------+ |I. |SPLOŠNI DEL PRORAČUNA | | +-----+--------------------------------------------------------+-------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV |za leto 2014 | +-----+--------------------------------------------------------+-------------+ | |Skupina/Podskupina kontov |Proračun 2014| +-----+--------------------------------------------------------+-------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) |16.990.740,00| +-----+--------------------------------------------------------+-------------+ | |TEKOČI PRIHODKI (70+71) |13.665.561,00| +-----+--------------------------------------------------------+-------------+ |70 |DAVČNI PRIHODKI |11.801.414,00| +-----+--------------------------------------------------------+-------------+ | |700 Davki na dohodek in dobiček |10.945.814,00| +-----+--------------------------------------------------------+-------------+ | |703 Davki na premoženje | 556.500,00| +-----+--------------------------------------------------------+-------------+ | |704 Domači davki na blago in storitve | 299.100,00| +-----+--------------------------------------------------------+-------------+ |71 |NEDAVČNI PRIHODKI | 1.864.147,00| +-----+--------------------------------------------------------+-------------+ | |710 Udeležba na dobičku in dohodki | 1.024.947,00| | |od premoženja | | +-----+--------------------------------------------------------+-------------+ | |711 Takse in pristojbine | 10.000,00| +-----+--------------------------------------------------------+-------------+ | |712 Globe in druge denarne kazni | 16.000,00| +-----+--------------------------------------------------------+-------------+ | |713 Prihodki od prodaje blaga in storitev | 1.000,00| +-----+--------------------------------------------------------+-------------+ | |714 Drugi nedavčni prihodki | 812.200,00| +-----+--------------------------------------------------------+-------------+ |72 |KAPITALSKI PRIHODKI | 432.000,00| +-----+--------------------------------------------------------+-------------+ | |720 Prihodki od prodaje osnovnih sredstev | 6.000,00| +-----+--------------------------------------------------------+-------------+ | |722 Prihodki od prodaje zemljišč | 426.000,00| | |in neopredmetenih dolgoročnih sredstev | | +-----+--------------------------------------------------------+-------------+ |73 |PREJETE DONACIJE | 0,00| +-----+--------------------------------------------------------+-------------+ | |730 Prejete donacije iz domačih virov | 0,00| +-----+--------------------------------------------------------+-------------+ |74 |TRANSFERNI PRIHODKI | 2.893.179,00| +-----+--------------------------------------------------------+-------------+ | |740 Transferni prihodki iz drugih javnofinančnih | 1.682.101,00| | |institucij | | +-----+--------------------------------------------------------+-------------+ | |741 Prejeta sredstva iz državnega proračuna iz sred. EU | 1.211.078,00| +-----+--------------------------------------------------------+-------------+ |78 |PREJETA SREDSTVA IZ EVROPSKE UNIJE | 0,00| +-----+--------------------------------------------------------+-------------+ | |787 Prejeta sredstva od drugih evropskih institucij | 0,00| +-----+--------------------------------------------------------+-------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) |16.400.740,00| +-----+--------------------------------------------------------+-------------+ |40 |TEKOČI ODHODKI | 4.141.748,36| +-----+--------------------------------------------------------+-------------+ | |400 Plače in drugi izdatki zaposlenim | 844.195,98| +-----+--------------------------------------------------------+-------------+ | |401 Prispevki delodajalcev za socialno varnost | 140.179,02| +-----+--------------------------------------------------------+-------------+ | |402 Izdatki za blago in storitve | 2.709.789,36| +-----+--------------------------------------------------------+-------------+ | |403 Plačila domačih obresti | 153.000,00| +-----+--------------------------------------------------------+-------------+ | |409 Rezerve | 294.584,00| +-----+--------------------------------------------------------+-------------+ |41 |TEKOČI TRANSFERI | 5.337.239,00| +-----+--------------------------------------------------------+-------------+ | |410 Subvencije | 25.000,00| +-----+--------------------------------------------------------+-------------+ | |411 Transferi posameznikom | 3.513.600,00| | |in gospodinjstvom | | +-----+--------------------------------------------------------+-------------+ | |412 Transferi neprofitnim organizacijam in ustanovam | 812.629,00| +-----+--------------------------------------------------------+-------------+ | |413 Drugi tekoči domači transferi | 986.010,00| +-----+--------------------------------------------------------+-------------+ | |414 Tekoči transferi v tujino | 0,00| +-----+--------------------------------------------------------+-------------+ |42 |INVESTICIJSKI ODHODKI | 6.694.282,64| +-----+--------------------------------------------------------+-------------+ | |420 Nakup in gradnja osnovnih sredstev | 6.694.282,64| +-----+--------------------------------------------------------+-------------+ |43 |INVESTICIJSKI TANSFERI | 227.470,00| +-----+--------------------------------------------------------+-------------+ | |431 Investicijski transferi pravnim | 118.800,00| | |in fizičnim osebam, ki niso proračunski uporabniki | | +-----+--------------------------------------------------------+-------------+ | |432 Investicijski transferi proračunskim uporabnikom | 108.670,00| +-----+--------------------------------------------------------+-------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) (PRORAČUNSKI | 590.000,00| | |PRIMANJKLJAJ) | | +-----+--------------------------------------------------------+-------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +-----+--------------------------------------------------------+-------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA KAPITALSKIH | 0,00| | |DELEŽEV (750+751+752) | | +-----+--------------------------------------------------------+-------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | | +-----+--------------------------------------------------------+-------------+ | |750 Prejeta vračila danih posojil | 0,00| +-----+--------------------------------------------------------+-------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | 0,00| | |(440+441+442+443) | | +-----+--------------------------------------------------------+-------------+ |44 |POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | | +-----+--------------------------------------------------------+-------------+ | |444 Dana posojila | 0,00| +-----+--------------------------------------------------------+-------------+ |VI. |PREJETA MINUS DANA POSOJILA | 0,00| | |IN SPREMEMBE KAPITALSKIH DELEŽEV (IV.-V.) | | +-----+--------------------------------------------------------+-------------+ |C. |RAČUN FINANCIRANJA | | +-----+--------------------------------------------------------+-------------+ |VII. |ZADOLŽEVANJE (500) | 0,00| +-----+--------------------------------------------------------+-------------+ |50 |ZADOLŽEVANJE | | +-----+--------------------------------------------------------+-------------+ | |500 Domače zadolževanje | 0,00| +-----+--------------------------------------------------------+-------------+ |VIII.|ODPLAČILO DOLGA (550) | 590.000,00| +-----+--------------------------------------------------------+-------------+ |55 |ODPLAČILO DOLGA | | +-----+--------------------------------------------------------+-------------+ | |550 Odplačilo domačega dolga | 590.000,00| +-----+--------------------------------------------------------+-------------+ |IX. |POVEČANJE (ZMANJŠANJE) SREDSTEV NA RAČUNIH | 0,00| | |(I.+IV.+VII.-II.-V.-VIII.) | | +-----+--------------------------------------------------------+-------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | –590.000,00| +-----+--------------------------------------------------------+-------------+ |XI. |NETO FINANCIRANJE | –590.000,00| | |(VI.+VII.-VIII.-IX.) | | +-----+--------------------------------------------------------+-------------+ | |Stanje sredstev na računih 31. 12. 2013 | 0,00| +-----+--------------------------------------------------------+-------------+