Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----------+----------------------------------+----------------+ |A. |BILANCA PRIHODKOV | v eurih| | |IN ODHODKOV | | +-----------+----------------------------------+----------------+ |Skupina/ | NAMEN | REBALANS| |podskupina | | 1-2013| |kontov | | | +-----------+----------------------------------+----------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 6.745.168,40| +-----------+----------------------------------+----------------+ | |TEKOČI PRIHODKI (70+71) | 5.192.152,99| +-----------+----------------------------------+----------------+ |70 |DAVČNI PRIHODKI | 4.234.707,93| +-----------+----------------------------------+----------------+ | |700 Davki na dohodek in dobiček | 3.690.288,00| +-----------+----------------------------------+----------------+ | |703 Davki na premoženje | 378.046,93| +-----------+----------------------------------+----------------+ | |704 Domači davki na blago in | 166.337,00| | |storitve | | +-----------+----------------------------------+----------------+ | |706 Drugi davki | 36,00| +-----------+----------------------------------+----------------+ |71 |NEDAVČNI PRIHODKI | 957.445,06| +-----------+----------------------------------+----------------+ | |710 Udeležba na dobičku in | 196.594,80| | |dohodki od premoženja | | +-----------+----------------------------------+----------------+ | |711 Takse in pristojbine | 3.950,00| +-----------+----------------------------------+----------------+ | |712 Globe in druge denarne kazni | 40.120,00| +-----------+----------------------------------+----------------+ | |713 Prihodki od prodaje blaga in | 44.121,20| | |storitev | | +-----------+----------------------------------+----------------+ | |714 Drugi nedavčni prihodki | 672.659,06| +-----------+----------------------------------+----------------+ |72 |KAPITALSKI PRIHODKI | 164.623,03| +-----------+----------------------------------+----------------+ | |720 Prihodki od prodaje osnovnih | 0,00| | |sredstev | | +-----------+----------------------------------+----------------+ | |721 Prihodki od prodaje zalog | 0,00| +-----------+----------------------------------+----------------+ | |722 Prihodki od prodaje zemljišč | 164.623,03| | |in nematerialnega premoženja | | +-----------+----------------------------------+----------------+ |73 |PREJETE DONACIJE | 0,00| +-----------+----------------------------------+----------------+ | |730 Prejete donacije iz domačih | 0,00| | |virov | | +-----------+----------------------------------+----------------+ | |731 Prejete donacije iz tujine | 0,00| +-----------+----------------------------------+----------------+ |74 |TRANSFERNI PRIHODKI | 1.388.392,38| +-----------+----------------------------------+----------------+ | |740 Transferni prihodki iz drugih | 437.667,38| | |javnofinančnih institucij | | +-----------+----------------------------------+----------------+ | |741 Prejeta sredstva iz državnega | 950.725,00| | |proračuna iz sredstev proračuna | | | |Evropske unije | | +-----------+----------------------------------+----------------+ |78 |PREJETA SREDSTVA IZ EVROPSKE | 0,00| | |UNIJE | | +-----------+----------------------------------+----------------+ | |787 Prejeta sredstva od drugih | 0,00| | |evropskih institucij | | +-----------+----------------------------------+----------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 11.768.938,23| +-----------+----------------------------------+----------------+ |40 |TEKOČI ODHODKI | 3.022.822,60| +-----------+----------------------------------+----------------+ | |400 Plače in drugi izdatki | 425.286,49| | |zaposlenim | | +-----------+----------------------------------+----------------+ | |401 Prispevki delodajalcev za | 70.411,42| | |socialno varnost | | +-----------+----------------------------------+----------------+ | |402 Izdatki za blago in storitve | 2.408.037,88| +-----------+----------------------------------+----------------+ | |403 Plačila domačih obresti | 15.911,74| +-----------+----------------------------------+----------------+ | |409 Rezerve | 103.175,07| +-----------+----------------------------------+----------------+ |41 |TEKOČI TRANSFERI | 2.599.527,53| +-----------+----------------------------------+----------------+ | |410 Subvencije | 153.029,60| +-----------+----------------------------------+----------------+ | |411 Transferi posameznikom in | 1.660.828,35| | |gospodinjstvom | | +-----------+----------------------------------+----------------+ | |412 Transferi neprofitnim | 203.886,33| | |organizacijam in ustanovam | | +-----------+----------------------------------+----------------+ | |413 Drugi tekoči domači transferi | 581.783,25| +-----------+----------------------------------+----------------+ | |414 Tekoči transferi v tujino | 0,00| +-----------+----------------------------------+----------------+ |42 |INVESTICIJSKI ODHODKI | 6.019.527,08| +-----------+----------------------------------+----------------+ | |420 Nakup in gradnja osnovnih | 6.019.527,08| | |sredstev | | +-----------+----------------------------------+----------------+ |43 |INVESTICIJSKI TRANSFERI | 127.061,02| +-----------+----------------------------------+----------------+ | |431 Investicijski transferi | 83.147,36| | |pravnim in fizičnim osebam | | +-----------+----------------------------------+----------------+ | |432 Investicijski transferi | 43.913,66| | |proračunskim uporabnikom | | +-----------+----------------------------------+----------------+ |III. |PRORAČUNSKI PRESEŽEK, | –5.023.769,83| | |PRIMANJKLJAJ (I.-II.) | | +-----------+----------------------------------+----------------+ |B. |RAČUN FINANČNIH TERJATEV IN | | | |NALOŽB | | +-----------+----------------------------------+----------------+ |IV. |PREJETA VRAČILA DANIH POSOJIH IN | 0,00| | |PRODAJA KAPITALSKIH DELEŽEV | | | |(750+751+752) | | +-----------+----------------------------------+----------------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 0,00| +-----------+----------------------------------+----------------+ | |750 Prejeta vračila danih posojil | 0,00| +-----------+----------------------------------+----------------+ | |751 Prodaja kapitalskih deležev | 0,00| +-----------+----------------------------------+----------------+ | |752 Kupnine iz naslova | 0,00| | |privatizacije | | +-----------+----------------------------------+----------------+ |V. |DANA POSOJILA IN POVEČANJA | 0,00| | |KAPITALSKIH DELEŽEV (440+441+442) | | +-----------+----------------------------------+----------------+ |44 |DANA POSOJILA IN POVEČANJE | 0,00| | |KAPITALSKIH DELEŽEV | | +-----------+----------------------------------+----------------+ | |440 Dana posojila | 0,00| +-----------+----------------------------------+----------------+ | |441 Povečanja kapitalskih deležev | 0,00| | |in naložb | | +-----------+----------------------------------+----------------+ | |442 Poraba sredstev kupnin iz | 0,00| | |naslova privatizacije | | +-----------+----------------------------------+----------------+ |VI. |PREJETA POSOJILA – DANA POSOJILA | 0,00| | |IN SPREMEMBE KAPITALSKIH DELEŽEV | | | |(IV.-V.) | | +-----------+----------------------------------+----------------+ |C. |RAČUN FINANCIRANJA | | +-----------+----------------------------------+----------------+ |VII. |ZADOLŽEVANJE (500) | 2.987.545,00| +-----------+----------------------------------+----------------+ |50 |ZADOLŽEVANJE | 2.987.545,00| +-----------+----------------------------------+----------------+ | |500 Domače zadolževanje | 2.987.545,00| +-----------+----------------------------------+----------------+ |VIII. |ODPLAČILA DOLGA (550) | 117.113,00| +-----------+----------------------------------+----------------+ |55 |ODPLAČILA DOLGA | 117.113,00| +-----------+----------------------------------+----------------+ | |550 Odplačila domačega dolga | 117.113,00| +-----------+----------------------------------+----------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA | –2.153.337,83| | |RAČUNU (I.+IV.+VII.-II.-V.-VIII.) | | +-----------+----------------------------------+----------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | 2.870.432,00| +-----------+----------------------------------+----------------+ |XI. |NETO FINANCIRANJE (VI.+VII.- | 5.023.769,83| | |VIII.-IX.) | | +-----------+----------------------------------+----------------+ | |STANJE SREDSTEV NA RAČUNIH NA DAN | 2.540.348,85| | |31. 12. 2012 | | +-----------+----------------------------------+----------------+ «