Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----+--------------------------+-------------+ |A. |BILANCA PRIHODKOV | v EUR| | |IN ODHODKOV |Proračun leta| | | | 2013| +-----+--------------------------+-------------+ |I. |SKUPAJ PRIHODKI | 8.543.639,81| | |(70+71+72+73+74+78) | | +-----+--------------------------+-------------+ | |TEKOČI PRIHODKI (70+71) | 4.586.973,67| +-----+--------------------------+-------------+ |70 |DAVČNI PRIHODKI | 3.378.212,00| | |(700+703+704+706) | | +-----+--------------------------+-------------+ | |700 DAVKI NA DOHODEK | 2.835.281,00| | |IN DOBIČEK | | +-----+--------------------------+-------------+ | |703 DAVKI NA PREMOŽENJE | 255.931,00| +-----+--------------------------+-------------+ | |704 DOMAČI DAVKI NA BLAGO | 286.000,00| | |IN STORITVE | | +-----+--------------------------+-------------+ | |706 DRUGI DAVKI | 1.000,00| +-----+--------------------------+-------------+ |71 |NEDAVČNI PRIHODKI | 1.208.761,67| | |(710+711+712+713+714) | | +-----+--------------------------+-------------+ | |710 UDELEŽBA NA DOBIČKU | 928.073,31| | |IN DOHODKI OD PREMOŽENJA | | +-----+--------------------------+-------------+ | |711 TAKSE IN PRISTOJBINE | 1.700,00| +-----+--------------------------+-------------+ | |712 DENARNE KAZNI | 7.920,00| +-----+--------------------------+-------------+ | |713 PRIHODKI OD PRODAJE | 193.268,36| | |BLAGA IN STORITEV | | +-----+--------------------------+-------------+ | |714 DRUGI NEDAVČNI | 77.800,00| | |PRIHODKI | | +-----+--------------------------+-------------+ |72 |KAPITALSKI PRIHODKI | 1.199.203,44| | |(720+721+722) | | +-----+--------------------------+-------------+ | |720 PRIHODKI OD PRODAJE | 1.101.719,78| | |OSNOVNIH SREDSTEV | | +-----+--------------------------+-------------+ | |722 PRIHODKI OD PRODAJE | 97.483,66| | |ZEMLJIŠČ IN NEOPR. DOLG. | | | |SREDSTEV | | +-----+--------------------------+-------------+ |73 |PREJETE DONACIJE | 1000,00| | |(730+731) | | +-----+--------------------------+-------------+ | |730 PREJETE DONACIJE IZ | 1000,00| | |DOMAČIH VIROV | | +-----+--------------------------+-------------+ |74 |TRANSFERNI PRIHODKI | 1.556.382,70| +-----+--------------------------+-------------+ | |740 TRANSFERNI PRIHODKI | 1.315.135,66| | |IZ DRUGIH JAVNOFINANČNIH | | | |INSTITUCIJ | | +-----+--------------------------+-------------+ | |741 PREJETA SREDSTVA IZ | 241.247,04| | |DRŽ. PRORAČ. IZ SRED. | | | |PRORAČ. EU | | +-----+--------------------------+-------------+ |78 |PREJETA SREDSTVA | 1.200.080,00| | |IZ EVROPSKE UNIJE | | +-----+--------------------------+-------------+ | |782 PREJETA SRED. IZ | 0,00| | |PROR. EU – ZA STRUKTURNO | | | |POLITIKO | | +-----+--------------------------+-------------+ | |787 PREJETA SREDSTVA | 1.200.080,00| | |OD DRUGIH EVROPSKIH | | | |INSTITUCIJ | | +-----+--------------------------+-------------+ |II. |SKUPAJ ODHODKI | 7.904.512,03| | |(40+41+42+43) | | +-----+--------------------------+-------------+ |40 |TEKOČI ODHODKI | 2.019.346,25| | |(400+401+402+403+409) | | +-----+--------------------------+-------------+ | |400 PLAČE IN DRUGI | 468.590,00| | |IZDATKI ZAPOSLENIM | | +-----+--------------------------+-------------+ | |401 PRISPEVKI | 75.539,00| | |DELODAJALCEV | | | |ZA SOCIALNO VARNOST | | +-----+--------------------------+-------------+ | |402 IZDATKI ZA BLAGO IN | 1.412.750,25| | |STORITVE | | +-----+--------------------------+-------------+ | |403 PLAČILA DOMAČIH | 19.938,00| | |OBRESTI | | +-----+--------------------------+-------------+ | |409 SREDSTVA, IZLOČENA | 42.529,00| | |V REZERVE | | +-----+--------------------------+-------------+ |41 |TEKOČI TRANSFERI | 1.799.446,20| | |(410+411+412+413) | | +-----+--------------------------+-------------+ | |410 SUBVENCIJE | 240.395,00| +-----+--------------------------+-------------+ | |411 TRANSFERI | 570.366,00| | |POSAMEZNIKOM | | | |IN GOSPODINJSTVOM | | +-----+--------------------------+-------------+ | |412 TRANSFERI NEPROFITNIM | 154.278,00| | |ORGANIZAC. IN USTANOVAM | | +-----+--------------------------+-------------+ | |413 DRUGI TEKOČI DOMAČI | 834.407,20| | |TRANSFERI | | +-----+--------------------------+-------------+ |42 |INVESTICIJSKI ODHODKI | 3.958.440,22| | |(420) | | +-----+--------------------------+-------------+ | |420 NAKUP IN GRADNJA | 3.958.440,22| | |OSNOVNIH SREDSTEV | | +-----+--------------------------+-------------+ |43 |INVESTICIJSKI TRANSFERI | 127.279,36| | |(431 + 432) | | +-----+--------------------------+-------------+ | |431 INVES. TRANSF. PRAV. | 15.777,00| | |IN FIZ. OSEBAM, KI NISO | | | |PR. POR. | | +-----+--------------------------+-------------+ | |432 INVESTICIJSKI | 111.502,36| | |TRANSFERI PRORAČUNSKIM | | | |UPORABNIKOM | | +-----+--------------------------+-------------+ |III. |PRORAČUNSKI PRESEŽEK | 639.127,78| | |(PRIMANJKLJAJ) (I.–II.) | | | |(prih.-odhod.) | | +-----+--------------------------+-------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +-----+--------------------------+-------------+ |IV. |PREJETA VRAČILA DANIH | 7.244,00| | |POSOJIL IN PRODAJA | | | |KAPITALSKIH DELEŽEV | | | |(750+751) | | +-----+--------------------------+-------------+ | |750 PREJETA VRAČILA DANIH | 7.244,00| | |POSOJIL | | +-----+--------------------------+-------------+ | |752 KUPNINE IZ NASLOVA | 0| | |PRIVATIZACIJE | | +-----+--------------------------+-------------+ |V. |DANA POSOJILA IN | 1.345,20| | |POVEČANJE KAPITALSKIH | | | |DELEŽEV (440+441) | | +-----+--------------------------+-------------+ | |441 POVEČANJE KAPITALSKIH | 0| | |DELEŽEV | | +-----+--------------------------+-------------+ | |442 PORABA SREDSTEV | 1.345,20| | |KUPNIN | | | |IZ NASLOVA PRIVATIZACIJE | | +-----+--------------------------+-------------+ |VI. |PREJETA MINUS DANA | 5.898,80| | |POSOJILA | | | |IN SPREM. KAPITAL. | | | |DELEŽEV | | | |(IV.-V.) | | +-----+--------------------------+-------------+ |C. |RAČUN FINANCIRANJA | | +-----+--------------------------+-------------+ |VII. |ZADOLŽEVANJE (500) | 0,00| +-----+--------------------------+-------------+ | |500 DOMAČE ZADOLŽEVANJE | 0,00| +-----+--------------------------+-------------+ |VIII.|ODPLAČILA DOLGA (550) | 987.498,35| +-----+--------------------------+-------------+ | |550 ODPLAČILA DOMAČEGA | 987.498,35| | |DOLGA | | +-----+--------------------------+-------------+ |IX. |POVEČANJE (ZMANJŠANJE | –342.471,77| | |SREDSTEV NA RAČUNIH) | | +-----+--------------------------+-------------+ |X. |NETO ZADOLŽEVANJE (VII.– | –987.498,35| | |VIII.) | | +-----+--------------------------+-------------+ |XI. |NETO FINANCIRANJE | 639.127,78| +-----+--------------------------+-------------+ |XII. |STANJE SREDSTEV NA RAČ. | 342.471,77| | |OB KONCU PRET. LETA | | +-----+--------------------------+-------------+