Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+--------------------------------------------+-----------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | Proračun| | | | leta 2014| +------+--------------------------------------------+-----------+ | |Skupina/podskupina kontov Besedilo | v EUR| +------+--------------------------------------------+-----------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 3.821.122| +------+--------------------------------------------+-----------+ | |TEKOČI PRIHODKI (70+71) | 1.433.625| +------+--------------------------------------------+-----------+ |70 |DAVČNI PRIHODKI | 1.127.383| +------+--------------------------------------------+-----------+ | |700 Davki na dohodek in dobiček | 1.044.503| +------+--------------------------------------------+-----------+ | |703 Davki na premoženje | 46.880| +------+--------------------------------------------+-----------+ | |704 Domači davki na blago in storitve | 35.500| +------+--------------------------------------------+-----------+ | |706 Drugi davki | 500| +------+--------------------------------------------+-----------+ |71 |NEDAVČNI PRIHODKI | 306.242| +------+--------------------------------------------+-----------+ | |710 Udeležba na dobičku in dohodki | 20.745| | |od premoženja | | +------+--------------------------------------------+-----------+ | |711 Takse in pristojbine | 11.500| +------+--------------------------------------------+-----------+ | |712 Denarne kazni | 1.875| +------+--------------------------------------------+-----------+ | |713 Prihodki od prodaje blaga in storitev | 0| +------+--------------------------------------------+-----------+ | |714 Drugi nedavčni prihodki | 272.122| +------+--------------------------------------------+-----------+ |72 |KAPITALSKI PRIHODKI | 745.018| +------+--------------------------------------------+-----------+ | |720 Prihodki od prodaje osnovnih sredstev | 0| +------+--------------------------------------------+-----------+ | |721 Prihodki od prodaje zalog | 0| +------+--------------------------------------------+-----------+ | |722 Prihodki od prodaje zemljišč | 745.018| | |in nematerialnega premoženja | | +------+--------------------------------------------+-----------+ |73 |PREJETE DONACIJE | 2.000| +------+--------------------------------------------+-----------+ | |730 Prejete donacije iz domačih virov | 2.000| +------+--------------------------------------------+-----------+ | |731 Prejete donacije iz tujine | 0| +------+--------------------------------------------+-----------+ |74 |TRANSFERNI PRIHODKI | 247.036| +------+--------------------------------------------+-----------+ | |740 Transferni prihodki iz drugih | 247.036| | |javnofinančnih institucij | | +------+--------------------------------------------+-----------+ |78 |PREJETA SREDSTVA | 1.393.442| | |IZ EVROPSKE UNIJE | | +------+--------------------------------------------+-----------+ | |787 Prejeta sredstva od drugih evropskih | 1.393.442| | |institucij | | +------+--------------------------------------------+-----------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 3.896.294| +------+--------------------------------------------+-----------+ |40 |TEKOČI ODHODKI | 765.633| +------+--------------------------------------------+-----------+ | |400 Plače in dodatki – zaposleni | 157.689| +------+--------------------------------------------+-----------+ | |401 Prispevki delodajalcev za socialno | 59.060| | |varnost | | +------+--------------------------------------------+-----------+ | |402 Izdatki za blago in storitve | 529.980| +------+--------------------------------------------+-----------+ | |403 Plačila domačih obresti | 9.903| +------+--------------------------------------------+-----------+ | |409 Rezerve | 9.000| +------+--------------------------------------------+-----------+ |41 |TEKOČI TRANSFERI | 547.735| +------+--------------------------------------------+-----------+ | |410 Subvencije | 0| +------+--------------------------------------------+-----------+ | |411 Transferi posameznikom | 373.000| | |in gospodinjstvom | | +------+--------------------------------------------+-----------+ | |412 Transferi neprofitnim organizacijam in | 122.665| | |ustanovam | | +------+--------------------------------------------+-----------+ | |413 Drugi tekoči domači transferi | 52.070| +------+--------------------------------------------+-----------+ | |414 Tekoči transferi v tujino | 0| +------+--------------------------------------------+-----------+ |42 |INVESTICIJSKI ODHODKI | 2.572.726| +------+--------------------------------------------+-----------+ | |420 Nakup in gradnja osnovnih sredstev | 2.572.726| +------+--------------------------------------------+-----------+ |43 |INVESTICIJSKI TRANSFERI | 10.200| +------+--------------------------------------------+-----------+ | |430 Investicijski transferi drugim ravnem | 0| | |države | | +------+--------------------------------------------+-----------+ | |431 Investicijski transferi pravnim | 10.200| | |in fiz. osebam | | +------+--------------------------------------------+-----------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) (PRORAČUNSKI | –75.172| | |PRIMANJKLAJ) | | +------+--------------------------------------------+-----------+ |III/1.|PRIMARNI PRESEŽEK (PRIMANJKLJAJ) (I.-7102)- | –66.269| | |(II.-403-404) (SKUPAJ PRIHODKI BREZ | | | |PRIHODKOV OD OBRESTI MINUS SKUPAJ ODHODKI | | | |BREZ PLAČIL OBRESTI) | | +------+--------------------------------------------+-----------+ |III/2.|TEKOČI PRESEŽEK (PRIMANJKLJAJ) (70+71) – | 120.257| | |(40+41) (TEKOČI PRIHODKI MINUS TEKOČI | | | |ODHODKI IN TEKOČI TRANSFERI) | | +------+--------------------------------------------+-----------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+--------------------------------------------+-----------+ |IV. |PREJETA VRAČILA DANIH POSOJIL | 1.753| | |IN PRODAJA KAPIT. DELEŽ. (750+751+752) | | +------+--------------------------------------------+-----------+ |75 |PREJETA VRAČILA DANIH POSOJIL | 1.753| +------+--------------------------------------------+-----------+ | |750 Prejeta vračila danih posojil | 1.753| +------+--------------------------------------------+-----------+ | |751 | | +------+--------------------------------------------+-----------+ | |752 | | +------+--------------------------------------------+-----------+ |V. |DANA POSOJILA IN POVEČANJE KAPIT. 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 | | | |KAPIT. DELEŽEV (IV.-V.) | | +------+--------------------------------------------+-----------+ |C. |RAČUN FINANCIRANJA | | +------+--------------------------------------------+-----------+ |VII. |ZADOLŽEVANJE (500) | 120.000| +------+--------------------------------------------+-----------+ |50 |ZADOLŽEVANJE | 120.000| +------+--------------------------------------------+-----------+ | |500 Domače zadolževanje | 120.000| +------+--------------------------------------------+-----------+ |VIII. |ODPLAČILA DOLGA (550) | 54.724| +------+--------------------------------------------+-----------+ |55 |ODPLAČILA DOLGA | 54.724| +------+--------------------------------------------+-----------+ | |550 Odplačila domačega dolga | 54.724| +------+--------------------------------------------+-----------+ |IX. |SPREMEMBA STANJA SREDSTEV | –8.143| | |NA RAČUNU (I.+IV.+VII.-II.-V.-VIII.) | | +------+--------------------------------------------+-----------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | 65.276| +------+--------------------------------------------+-----------+ |XI. |NETO FINANCIRANJE | 75.172| | |(VI.+VII.-VIII.-IX.=-III.) | | +------+--------------------------------------------+-----------+ | |Stanje sredstev na računih | 8.143| | |dne preteklega leta | | +------+--------------------------------------------+-----------+