Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------------------------------------------------+--------------+ |A. BILANCA PRIHODKOV IN ODHODKOV | v eurih| +-----------+------------------------------------+--------------+ |Skupina/ |Namen |Proračun 2014 | |podskupina | | | |kontov | | | +-----------+------------------------------------+--------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 5.792.874,83| +-----------+------------------------------------+--------------+ | |TEKOČI PRIHODKI (70+71) | 5.185.255,31| +-----------+------------------------------------+--------------+ |70 |DAVČNI PRIHODKI | 4.218.103,66| +-----------+------------------------------------+--------------+ | |700 Davki na dohodek | 3.769.952,00| | |in dobiček | | +-----------+------------------------------------+--------------+ | |703 Davki na premoženje | 316.939,00| +-----------+------------------------------------+--------------+ | |704 Domači davki na blago | 131.157,66| | |in storitve | | +-----------+------------------------------------+--------------+ | |706 Drugi davki | 55,00| +-----------+------------------------------------+--------------+ |71 |NEDAVČNI PRIHODKI | 967.206,65| +-----------+------------------------------------+--------------+ | |710 Udeležba na dobičku | 152.000,00| | |in dohodki od premoženja | | +-----------+------------------------------------+--------------+ | |711 Takse in pristojbine | 3.950,00| +-----------+------------------------------------+--------------+ | |712 Globe in druge denarne kazni | 43.050,00| +-----------+------------------------------------+--------------+ | |713 Prihodki od prodaje blaga in | 43.759,00| | |storitev | | +-----------+------------------------------------+--------------+ | |714 Drugi nedavčni prihodki | 724.447,65| +-----------+------------------------------------+--------------+ |72 |KAPITALSKI PRIHODKI | 196.000,00| +-----------+------------------------------------+--------------+ | |720 Prihodki od prodaje osnovnih | 0,00| | |sredstev | | +-----------+------------------------------------+--------------+ | |721 Prihodki od prodaje zalog | 0,00| +-----------+------------------------------------+--------------+ | |722 Prihodki od prodaje zemljišč in | 196.000,00| | |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 | 411.564,52| +-----------+------------------------------------+--------------+ | |740 Transferni prihodki | 249.218,00| | |iz drugih javnofinančnih institucij | | +-----------+------------------------------------+--------------+ | |741 Prejeta sredstva | 162.346,52| | |iz državnega proračuna | | | |iz sredstev proračuna | | | |Evropske unije | | +-----------+------------------------------------+--------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 7.371.082,46| +-----------+------------------------------------+--------------+ |40 |TEKOČI ODHODKI | 3.017.811,46| +-----------+------------------------------------+--------------+ | |400 Plače in drugi izdatki | 418.424,36| | |zaposlenim | | +-----------+------------------------------------+--------------+ | |401 Prispevki delodajalcev | 65.013,00| | |za socialno varnost | | +-----------+------------------------------------+--------------+ | |402 Izdatki za blago in storitve | 2.411.039,66| +-----------+------------------------------------+--------------+ | |403 Plačila domačih obresti | 69.451,52| +-----------+------------------------------------+--------------+ | |409 Rezerve | 53.882,92| +-----------+------------------------------------+--------------+ |41 |TEKOČI TRANSFERI | 2.616.746,80| +-----------+------------------------------------+--------------+ | |410 Subvencije | 159.129,90| +-----------+------------------------------------+--------------+ | |411 Transferi posameznikom | 1.787.854,10| | |in gospodinjstvom | | +-----------+------------------------------------+--------------+ | |412 Transferi neprofitnim | 174.137,14| | |organizacijam in ustanovam | | +-----------+------------------------------------+--------------+ | |413 Drugi tekoči domači transferi | 494.625,66| +-----------+------------------------------------+--------------+ | |414 Tekoči transferi v tujino | 0,00| +-----------+------------------------------------+--------------+ |42 |INVESTICIJSKI ODHODKI | 1.580.818,87| +-----------+------------------------------------+--------------+ | |420 Nakup in gradnja osnovnih | 1.580.818,87| | |sredstev | | +-----------+------------------------------------+--------------+ |43 |INVESTICIJSKI TRANSFERI | 156.705,33| +-----------+------------------------------------+--------------+ | |431 Investicijski transferi pravnim | 110.552,00| | |in fizičnim osebam | | +-----------+------------------------------------+--------------+ | |432 Investicijski transferi | 46.153,33| | |proračunskim uporabnikom | | +-----------+------------------------------------+--------------+ |III. |PRORAČUNSKI PRESEŽEK, PRIMANJKLJAJ | –1.578.207,63| | |(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 | 0,00| | |IN POVEČANJA 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 | 0,00| | |iz naslova privatizacije | | +-----------+------------------------------------+--------------+ |VI. |PREJETA POSOJILA – DANA POSOJILA IN | 0,00| | |SPREMEMBE KAPITALSKIH DELEŽEV | | | |(IV.-V.) | | +---------------------------------------------------------------+ |C. RAČUN FINANCIRANJA | +-----------+------------------------------------+--------------+ |VII. |ZADOLŽEVANJE (500) | 0,00| +-----------+------------------------------------+--------------+ |50 |ZADOLŽEVANJE | 0,00| +-----------+------------------------------------+--------------+ | |500 Domače zadolževanje | 0,00| +-----------+------------------------------------+--------------+ |VIII. |ODPLAČILA DOLGA (550) | 331.138,04| +-----------+------------------------------------+--------------+ |55 |ODPLAČILA DOLGA | 331.138,04| +-----------+------------------------------------+--------------+ | |550 Odplačila domačega dolga | 331.138,04| +-----------+------------------------------------+--------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNU | –1.909.345,67| | |(I.+IV.+VII.-II.-V.-VIII.) | | +-----------+------------------------------------+--------------+ |X. |NETO ZADOLŽEVANJE | –331.138,04| | |(VII.-VIII.) | | +-----------+------------------------------------+--------------+ |XI. |NETO FINANCIRANJE (VI.+VII.-VIII.- | 1.578.207,63| | |IX.) | | +-----------+------------------------------------+--------------+ | |STANJE SREDSTEV | 1.909.345,67| | |NA RAČUNIH NA DAN | | | |31. 12. 2012 | | +-----------+------------------------------------+--------------+