Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+-----------------------------------------+--------------+ | |Skupina/Podskupina kontov | v evrih| +------+-----------------------------------------+--------------+ |A. |BILANCA PRIHODKOV | Proračun leta| | |IN ODHODKOV | 2014| +------+-----------------------------------------+--------------+ |I. |SKUPAJ PRIHODKI | 7.879.974,73| | |(70 + 71 + 72 + 73 + 74) | | +------+-----------------------------------------+--------------+ | |TEKOČI PRIHODKI (70 + 71) | 6.632.023,73| +------+-----------------------------------------+--------------+ |70 |DAVČNI PRIHODKI | 4.317.197,00| +------+-----------------------------------------+--------------+ | |700 Davki na dohodek in dobiček | 3.071.677,00| +------+-----------------------------------------+--------------+ | |703 Davki na premoženje | 984.720,00| +------+-----------------------------------------+--------------+ | |704 Domači davki na blago in storitve | 260.800,00| +------+-----------------------------------------+--------------+ | |706 Drugi davki | 0| +------+-----------------------------------------+--------------+ |71 |NEDAVČNI PRIHODKI | 2.314.826,73| +------+-----------------------------------------+--------------+ | |710 Udeležba na dobičku in dohodki od | 1.437.250,00| | |premoženja | | +------+-----------------------------------------+--------------+ | |711 Takse in pristojbine | 1.500,00| +------+-----------------------------------------+--------------+ | |712 Denarne kazni | 8.010,00| +------+-----------------------------------------+--------------+ | |713 Prihodki od prodaje blaga | 0| | |in storitev | | +------+-----------------------------------------+--------------+ | |714 Drugi nedavčni prihodki | 868.066,73| +------+-----------------------------------------+--------------+ |72 |KAPITALSKI PRIHODKI | 0| +------+-----------------------------------------+--------------+ | |720 Prihodki od prodaje zgradb | 0| | |in prostorov | | +------+-----------------------------------------+--------------+ | |722 Prihodki od prodaje zemljišč | 0| | |in neopredmetenih sredstev | | +------+-----------------------------------------+--------------+ |74 |TRANSFERNI PRIHODKI | 1.247.951,00| +------+-----------------------------------------+--------------+ | |740 Transferni prihodki iz drugih | 313.808,00| | |javnofinančnih institucij | | +------+-----------------------------------------+--------------+ | |741 Prejeta sredstva iz državnega | 934.143,00| | |proračuna iz sredstev proračuna Evropske | | | |unije | | +------+-----------------------------------------+--------------+ |II |SKUPAJ ODHODKI | 9.164.188,87| | |(40 + 41 + 42 + 43) | | +------+-----------------------------------------+--------------+ |40 |TEKOČI ODHODKI | 3.212.777,40| +------+-----------------------------------------+--------------+ | |400 Plače in drugi izdatki zaposlenim | 657.663,90| +------+-----------------------------------------+--------------+ | |401 Prispevki delodajalcev | 89.630,00| | |za socialno varnost | | +------+-----------------------------------------+--------------+ | |402 Izdatki za blago in storitve | 2.404.483,50| +------+-----------------------------------------+--------------+ | |403 Plačila domačih obresti | 41.000,00| +------+-----------------------------------------+--------------+ | |409 Rezerve | 20.000,00| +------+-----------------------------------------+--------------+ |41 |TEKOČI TRANSFERI | 2.148.913,00| +------+-----------------------------------------+--------------+ | |410 Subvencije | 278.300,00| +------+-----------------------------------------+--------------+ | |411 Transferi posameznikom | 295.200,00| | |in gospodinjstvom | | +------+-----------------------------------------+--------------+ | |412 Transferi neprofitnim organizacijam | 242.512,00| | |in ustanovam | | +------+-----------------------------------------+--------------+ | |413 Drugi tekoči domači transferi | 1.332.901,00| +------+-----------------------------------------+--------------+ | |414 Tekoči transferi v tujino | 0| +------+-----------------------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI | 2.904.780,76| +------+-----------------------------------------+--------------+ | |420 Nakup in gradnja osnovnih sredstev | 2.904.780,76| +------+-----------------------------------------+--------------+ |43 |INVESTICIJSKI TRANSFERI | 897.717,71| +------+-----------------------------------------+--------------+ | |431 Investicijski transferi pravnim | 847.717,71| | |in fizičnim osebam, ki niso prorač. | | | |uporabniki | | +------+-----------------------------------------+--------------+ | |432 Investicijski transferi proračunskim | 50.000,00| | |uporabnikom | | +------+-----------------------------------------+--------------+ |III |PRORAČUNSKI PRESEŽEK (I. – II.) | –1.284.214,14| | |PRORAČUNSKI PRIMANJKLJAJ | | +------+-----------------------------------------+--------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+-----------------------------------------+--------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN PRODAJA | 5.939,00| | |KAPITALSKIH DELEŽEV | | | |(750 + 751 + 752) | | +------+-----------------------------------------+--------------+ |75 |PREJETA VRAČILA DANIH POSOJIL (750 + 751 | 5.939,00| | |+ 752) | | +------+-----------------------------------------+--------------+ | |750 Prejeta vračila danih posojil | 5.939,00| +------+-----------------------------------------+--------------+ | |751 Prodaja kapitalskih deležev | | +------+-----------------------------------------+--------------+ | |752 Kupnine iz naslova privatizacije | | +------+-----------------------------------------+--------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | | | |DELEŽEV | | | |(440 + 441 + 442) | | +------+-----------------------------------------+--------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH | | | |DELEŽEV | | +------+-----------------------------------------+--------------+ | |440 Dana posojila | | +------+-----------------------------------------+--------------+ | |441 Povečanje kapitalskih deležev | | | |in naložb | | +------+-----------------------------------------+--------------+ | |442 Poraba sredstev kupnin | | | |iz naslova privatizacije | | +------+-----------------------------------------+--------------+ |VI. |PREJETA MINUS DANA POSOJILA IN SPREMEMBE | 5.939,00| | |KAPITALSKIH DELEŽEV (IV.–V.) | | +------+-----------------------------------------+--------------+ |C |RAČUN FINANCIRANJA | | +------+-----------------------------------------+--------------+ |VII. |ZADOLŽEVANJE (500) | 836.717,71| +------+-----------------------------------------+--------------+ |50 |ZADOLŽEVANJE | 836.717,71| +------+-----------------------------------------+--------------+ | |500 Domače zadolževanje | 836.717,71| +------+-----------------------------------------+--------------+ |VIII. |ODPLAČILA DOLGA (550) | 228.600,00| +------+-----------------------------------------+--------------+ |55 |ODPLAČILA DOLGA | 228.600,00| +------+-----------------------------------------+--------------+ | |550 Odplačila domačega dolga | 228.600,00| +------+-----------------------------------------+--------------+ |IX. |SPREMEMBA STANJA | –670.157,43| | |(NA RAČUNIH | | | |(I.+IV.+VII.–II.–V.–VIII.) | | +------+-----------------------------------------+--------------+ |X. |NETO ZADOLŽEVANJE (VIII. – IX.) | 608.117,71| +------+-----------------------------------------+--------------+ |XI. |NETO FINANCIRANJE | 1.284.214,14| | |(VI.+VII.-VIII-IX.=-III.) | | +------+-----------------------------------------+--------------+ |XII. |STANJE SREDSTEV NA RAČUNIH DNE 31. 12. | 670.157,43| | |PRET. LETA | | +------+-----------------------------------------+--------------+