Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+-------------------------------------------------------+--------------+ |A. |BILANCA PRIHODKOV | v EUR| | |IN ODHODKOV | | +-----+-------------------------------------------------------+--------------+ | |Skupina/Podskupina kontov | Proračun leta| | | | 2013| +-----+-------------------------------------------------------+--------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74+78) | 3.789.313,19| +-----+-------------------------------------------------------+--------------+ | |TEKOČI PRIHODKI (70+71) | 2.074.111,00| +-----+-------------------------------------------------------+--------------+ | |70 DAVČNI PRIHODKI | 1.885.911,00| +-----+-------------------------------------------------------+--------------+ | |700 Davki na dohodek in dobiček | 1.769.211,00| +-----+-------------------------------------------------------+--------------+ | |703 Davki na premoženje | 104.500,00| +-----+-------------------------------------------------------+--------------+ | |704 Domači davki na blago in storitve | 12.200,00| +-----+-------------------------------------------------------+--------------+ | |706 Drugi davki | | +-----+-------------------------------------------------------+--------------+ | |71 NEDAVČNI PRIHODKI | 188.200,00| +-----+-------------------------------------------------------+--------------+ | |710 Udeležba na dobičku in dohodki | 140.200,00| | |od premoženja | | +-----+-------------------------------------------------------+--------------+ | |711 Takse in pristojbine | 2.000,00| +-----+-------------------------------------------------------+--------------+ | |712 Globe in druge denarne kazni | 1.000,00| +-----+-------------------------------------------------------+--------------+ | |713 Prihodki od prodaje blaga in storitev | | +-----+-------------------------------------------------------+--------------+ | |714 Drugi nedavčni prihodki | 45.000,00| +-----+-------------------------------------------------------+--------------+ |72 |KAPITALSKI PRIHODKI | 113.600,00| +-----+-------------------------------------------------------+--------------+ | |720 Prihodki od prodaje osnovnih sredstev | 53.000,00| +-----+-------------------------------------------------------+--------------+ | |721 Prihodki od prodaje zalog | | +-----+-------------------------------------------------------+--------------+ | |722 Prihodki od prodaje zemljišč | 60.600,00| | |in neopr. dolgor. sredstev | | +-----+-------------------------------------------------------+--------------+ |73 |PREJETE DONACIJE | | +-----+-------------------------------------------------------+--------------+ | |730 Prejete donacije iz domačih virov | | +-----+-------------------------------------------------------+--------------+ | |731 Prejete donacije iz tujine | | +-----+-------------------------------------------------------+--------------+ |74 |TRANSFERNI PRIHODKI | 1.601.602,19| +-----+-------------------------------------------------------+--------------+ | |740 Transferni prihodki iz drugih javnofinančnih | 1.601.602,19| | |institucij | | +-----+-------------------------------------------------------+--------------+ | |741 Prejeta sedstva iz drž. proračuna – EU | | +-----+-------------------------------------------------------+--------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 4.205.866,52| +-----+-------------------------------------------------------+--------------+ |40 |TEKOČI ODHODKI | 551.313,00| +-----+-------------------------------------------------------+--------------+ | |400 Plače in drugi izdatki zaposlenim | 148.020,00| +-----+-------------------------------------------------------+--------------+ | |401 Prispevki delodajalcev za socialno varnost | 17.000,00| +-----+-------------------------------------------------------+--------------+ | |402 Izdatki za blago in storitve | 365.293,00| +-----+-------------------------------------------------------+--------------+ | |403 Plačila domačih obresti | | +-----+-------------------------------------------------------+--------------+ | |409 Rezerve | 21.000,00| +-----+-------------------------------------------------------+--------------+ |41 |TEKOČI TRANSFERI | 941.280,29| +-----+-------------------------------------------------------+--------------+ | |410 Subvencije | 92.000,00| +-----+-------------------------------------------------------+--------------+ | |411 Transferi posameznikom | 382.570,00| | |in gospodinjstvom | | +-----+-------------------------------------------------------+--------------+ | |412 Transferi neprofitnim organizacijam in ustanovam | 53.300,00| +-----+-------------------------------------------------------+--------------+ | |413 Drugi tekoči domači transferi | 413.410,29| +-----+-------------------------------------------------------+--------------+ | |414 Tekoči transferi v tujino | | +-----+-------------------------------------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI | 1.737.218,23| +-----+-------------------------------------------------------+--------------+ | |420 Nakup in gradnja osnovnih sredstev | 1.737.218,23| +-----+-------------------------------------------------------+--------------+ |43 |INVESTICIJSKI TRANSFERI | 976.055,00| +-----+-------------------------------------------------------+--------------+ | |432 Investicijski transferi | 976.055,00| +-----+-------------------------------------------------------+--------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) (PRORAČUNSKI | –416.553,33| | |PRIMANJKLJAJ) | | +-----+-------------------------------------------------------+--------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +-----+-------------------------------------------------------+--------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA KAPITALSKIH | | | |DELEŽEV (750+751+752) | | +-----+-------------------------------------------------------+--------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | | +-----+-------------------------------------------------------+--------------+ | |750 Prejeta vračila danih posojil | | +-----+-------------------------------------------------------+--------------+ | |751 Prodaja kapitalskih deležev | | +-----+-------------------------------------------------------+--------------+ | |752 Kupnine iz naslova privatizacije | | +-----+-------------------------------------------------------+--------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | | | |(440+441+442+443) | | +-----+-------------------------------------------------------+--------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH DELEŽEV | | +-----+-------------------------------------------------------+--------------+ | |440 Dana posojila | | +-----+-------------------------------------------------------+--------------+ | |441 Povečanje kapitalskih deležev | | | |in naložb | | +-----+-------------------------------------------------------+--------------+ | |442 Poraba sredstev kupnin iz naslova privatizacije | | +-----+-------------------------------------------------------+--------------+ | |443 Povečanje namenskega premoženja v javnih skladih | | | |in drugih osebah javnega prava, ki imajo premoženje v | | | |svoji lasti | | +-----+-------------------------------------------------------+--------------+ |VI. |PREJETA MINUS DANA POSOJILA | | | |IN SPREMEMBE KAPITALSKIH DELEŽEV (IV.-V.) | | +-----+-------------------------------------------------------+--------------+ |C. |RAČUN FINANCIRANJA | | +-----+-------------------------------------------------------+--------------+ |VII. |ZADOLŽEVANJE (500) | | +-----+-------------------------------------------------------+--------------+ |50 |ZADOLŽEVANJE | | +-----+-------------------------------------------------------+--------------+ | |500 Domače zadolževanje | | +-----+-------------------------------------------------------+--------------+ |VIII.|ODPLAČILA DOLGA (550) | | +-----+-------------------------------------------------------+--------------+ |55 |ODPLAČILA DOLGA | | +-----+-------------------------------------------------------+--------------+ | |550 Odplačila domačega dolga | | +-----+-------------------------------------------------------+--------------+ |IX. |POVEČANJE (ZMANJŠANJE) SREDSTEV NA RAČUNIH | 416.553,33| | |(I.+IV.+VII.-II.-V.-VIII.) | | +-----+-------------------------------------------------------+--------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | | +-----+-------------------------------------------------------+--------------+ |XI. |NETO FINANCIRANJE | | | |(VI.+VII.-VIII.-IX.) | | +-----+-------------------------------------------------------+--------------+ | |STANJE SREDSTEV NA RAČUNIH DNE 31. 12. PRETEKLEGA LETA | | +-----+-------------------------------------------------------+--------------+ | |9009 Splošni sklad za drugo | 490.000,00| +-----+-------------------------------------------------------+--------------+