Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+----------------------------------------------+----------------+ | | v evrih| +----------------------------------------------+----------------+ |Skupina/Podskupina kontov | Proračun leta| | | 2014| +---------------------------------------------------------------+ |A. BILANCA PRIHODKOV IN ODHODKOV | +------+---------------------------------------+----------------+ |I. |SKUPAJ PRIHODKI (70 + 71 + 72 + 73 + | 13.489.617,33| | |74) | | +------+---------------------------------------+----------------+ | |TEKOČI PRIHODKI (70 + 71) | 7.271.551,45| +------+---------------------------------------+----------------+ |70 |DAVČNI PRIHODKI | 4.323.583,18| +------+---------------------------------------+----------------+ | |700 Davki na dohodek in dobiček | 3.085.118,00| +------+---------------------------------------+----------------+ | |703 Davki na premoženje | 977.665,18| +------+---------------------------------------+----------------+ | |704 Domači davki na blago in storitve | 260.800,00| +------+---------------------------------------+----------------+ | |706 Drugi davki | 0| +------+---------------------------------------+----------------+ |71 |NEDAVČNI PRIHODKI | 2.947.968,27| +------+---------------------------------------+----------------+ | |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 | 1.501.208,27| +------+---------------------------------------+----------------+ |72 |KAPITALSKI PRIHODKI | 0| +------+---------------------------------------+----------------+ | |720 Prihodki od prodaje zgradb | 0| | |in prostorov | | +------+---------------------------------------+----------------+ | |722 Prihodki od prodaje zemljišč | 0| | |in neopredmetenih sredstev | | +------+---------------------------------------+----------------+ |74 |TRANSFERNI PRIHODKI | 6.218.065,88| +------+---------------------------------------+----------------+ | |740 Transferni prihodki iz drugih | 1.075.767,40| | |javnofinančnih institucij | | +------+---------------------------------------+----------------+ | |741 Prejeta sredstva iz državnega | 5.142.298,48| | |proračuna iz sredstev proračuna | | | |Evropske unije | | +------+---------------------------------------+----------------+ |II. |SKUPAJ ODHODKI (40 + 41 + 42 + 43) | 15.179.458,33| +------+---------------------------------------+----------------+ |40 |TEKOČI ODHODKI | 3.007.528,58| +------+---------------------------------------+----------------+ | |400 Plače in drugi izdatki zaposlenim | 657.663,90| +------+---------------------------------------+----------------+ | |401 Prispevki delodajalcev za socialno | 89.630,00| | |varnost | | +------+---------------------------------------+----------------+ | |402 Izdatki za blago in storitve | 2.199.234,68| +------+---------------------------------------+----------------+ | |403 Plačila domačih obresti | 41.000,00| +------+---------------------------------------+----------------+ | |409 Rezerve | 20.000,00| +------+---------------------------------------+----------------+ |41 |TEKOČI TRANSFERI | 2.210.123,00| +------+---------------------------------------+----------------+ | |410 Subvencije | 278.300,00| +------+---------------------------------------+----------------+ | |411 Transferi posameznikom in | 359.200,00| | |gospodinjstvom | | +------+---------------------------------------+----------------+ | |412 Transferi neprofitnim organizacijam| 242.512,00| | |in ustanovam | | +------+---------------------------------------+----------------+ | |413 Drugi tekoči domači transferi | 1.330.111,00| +------+---------------------------------------+----------------+ | |414 Tekoči transferi v tujino | 0| +------+---------------------------------------+----------------+ |42 |INVESTICIJSKI ODHODKI | 9.900.806,75| +------+---------------------------------------+----------------+ | |420 Nakup in gradnja osnovnih sredstev | 9.900.806,75| +------+---------------------------------------+----------------+ |43 |INVESTICIJSKI TRANSFERI | 61.000,00| +------+---------------------------------------+----------------+ | |431 Investicijski transferi pravnim | 11.000,00| | |in fizičnim osebam, ki niso prorač. | | | |uporabniki | | +------+---------------------------------------+----------------+ | |432 Investicijski transferi | 50.000,00| | |proračunskim uporabnikom | | +------+---------------------------------------+----------------+ |III. |PRORAČUNSKI PRESEŽEK (I. – II.) | –1.689.841,00| | |PRORAČUNSKI PRIMANJKLJAJ | | +---------------------------------------------------------------+ |B. RAČUN FINANČNIH TERJATEV IN NALOŽB | +------+---------------------------------------+----------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 5.939,00| | |PRODAJA KAPITALSKIH DELEŽEV (750 + 751 | | | |+ 752) | | +------+---------------------------------------+----------------+ |75 |PREJETA VRAČILA DANIH POSOJIL (750 + | 5.939,00| | |751 + 752) | | +------+---------------------------------------+----------------+ | |750 Prejeta vračila danih posojil | 5.939,00| +------+---------------------------------------+----------------+ | |751 Prodaja kapitalskih deležev | | +------+---------------------------------------+----------------+ | |752 Kupnine iz naslova privatizacije | | +------+---------------------------------------+----------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 82.516,00| | |DELEŽEV (440 + 441 + 442) | | +------+---------------------------------------+----------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 82.516,00| | |DELEŽEV | | +------+---------------------------------------+----------------+ | |440 Dana posojila | | +------+---------------------------------------+----------------+ | |441 Povečanje kapitalskih deležev | 82.516,00| | |in naložb | | +------+---------------------------------------+----------------+ | |442 Poraba sredstev kupnin iz naslova | | | |privatizacije | | +------+---------------------------------------+----------------+ |VI. |PREJETA MINUS DANA POSOJILA IN | –76.577,00| | |SPREMEMBE KAPITALSKIH DELEŽEV (IV. – | | | |V.) | | +---------------------------------------------------------------+ |C. RAČUN FINANCIRANJA | +------+---------------------------------------+----------------+ |VII. |ZADOLŽEVANJE (500) | 1.100.018,00| +------+---------------------------------------+----------------+ |50 |ZADOLŽEVANJE | 1.100.018,00| +------+---------------------------------------+----------------+ | |500 Domače zadolževanje | 1.100.018,00| +------+---------------------------------------+----------------+ |VIII. |ODPLAČILA DOLGA (550) | 228.600,00| +------+---------------------------------------+----------------+ |55 |ODPLAČILA DOLGA | 228.600,00| +------+---------------------------------------+----------------+ | |550 Odplačila domačega dolga | 228.600,00| +------+---------------------------------------+----------------+ |IX. |SPREMEMBA STANJA NA RAČUNIH (I. + IV. +| –895.000,00| | |VII. – II. – V. – VIII.) | | +------+---------------------------------------+----------------+ |X. |NETO ZADOLŽEVANJE (VIII. – IX.) | 871.418,00| +------+---------------------------------------+----------------+ |XI. |NETO FINANCIRANJE (VI.+VII.-VIII-IX.=- | 1.689.841,00| | |III.) | | +------+---------------------------------------+----------------+ |XII. |STANJE SREDSTEV NA RAČUNIH DNE 31. 12. | 895.000,00| | |PRET. LETA | | +------+---------------------------------------+----------------+