Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+---------------------------------------+----------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | v EUR| +----------------------------------------------+----------------+ |Skupina/Podskupina kontov | Rebalans| | | proračuna 2014| +------+---------------------------------------+----------------+ |I. |PRIHODKI | | +------+---------------------------------------+----------------+ |7 |PRIHODKI IN DRUGI PREJEMKI | 6.811.328,53| | |(70+71+72+74+78) | | +------+---------------------------------------+----------------+ | |TEKOČI PRIHODKI (70+71) | 4.703.327,00| +------+---------------------------------------+----------------+ |70 |DAVČNI PRIHODKI | 3.826.306,00| +------+---------------------------------------+----------------+ | |700 DAVKI NA DOHODEK IN DOBIČEK | 3.098.656,00| +------+---------------------------------------+----------------+ | |703 DAVKI NA PREMOŽENJE | 578.120,00| +------+---------------------------------------+----------------+ | |704 DOMAČI DAVKI NA BLAGO | 149.530,00| | |IN STORITEV | | +------+---------------------------------------+----------------+ |71 |NEDAVČNI PRIHODKI | 877.021,00| +------+---------------------------------------+----------------+ | |710 UDELEŽBA NA DOBIČKU | 88.821,00| | |IN DOHODKI OD PREMOŽENJA | | +------+---------------------------------------+----------------+ | |711 TAKSE IN PRISTOJBINE | 700,00| +------+---------------------------------------+----------------+ | |712 DENARNE KAZNI | 4.000,00| +------+---------------------------------------+----------------+ | |713 PRIHODKI OD PRODAJE BLAGA IN | 40.000,00| | |STORITEV | | +------+---------------------------------------+----------------+ | |714 DRUGI NEDAVČNI PRIHODKI | 743.500,00| +------+---------------------------------------+----------------+ |72 |KAPITALSKI PRIHODKI | 752.486,80| +------+---------------------------------------+----------------+ | |722 PRIHODKI OD PRODANIH STAVBNIH | 752.486,80| | |ZEMLJIŠČ | | +------+---------------------------------------+----------------+ |74 |TRANSFERNI PRIHODKI | 1.355.514,80| +------+---------------------------------------+----------------+ | |740 TRANSFERNI PRIHODKI | 100.318,00| | |IZ DRUGIH JAVNOFINANČNIH INSTITUCIJ | | +------+---------------------------------------+----------------+ | |741 PREJETA SREDSTVA | 1.255.196,73| | |IZ DRŽAVNEGA PRORAČUNA | | | |IZ SREDSTEV EU | | +------+---------------------------------------+----------------+ |II. |ODHODKI | 6.654.604,05| | |SKUPAJ ODHODKI (40+41+42+43+45) | | +------+---------------------------------------+----------------+ |40 |TEKOČI ODHODKI | 1.968.322,00| +------+---------------------------------------+----------------+ | |400 PLAČE IN DRUGI IZDATKI ZAPOSLENIM | 212.742,00| +------+---------------------------------------+----------------+ | |401 PRISPEVKI DELODAJALCEV | 33.810,00| | |ZA SOCIALNO VARNOST | | +------+---------------------------------------+----------------+ | |402 IZDATKI ZA BLAGO IN STORITVE | 1.625.770,00| +------+---------------------------------------+----------------+ | |403 PLAČILA DOMAČIH OBRESTI | 6.000,00| +------+---------------------------------------+----------------+ | |409 SREDSTVA, IZLOČENA | 90.000,00| | |V REZERVE | | +------+---------------------------------------+----------------+ |41 |TEKOČI TRANSFERI | 1.815.428,00| +------+---------------------------------------+----------------+ | |410 SUBVENCIJE | 60.000,00| +------+---------------------------------------+----------------+ | |411 TRANSFERI POSAMEZNIKOM | 1.064.000,00| | |IN GOSPODINJSTVOM | | +------+---------------------------------------+----------------+ | |412 TRANSFERI NEPROFITNIM ORGANIZACIJAM| 175.950,00| | |IN USTANOVAM | | +------+---------------------------------------+----------------+ | |413 DRUGI TEKOČI DOMAČI TRANSFERI | 515.478,00| +------+---------------------------------------+----------------+ |42 |INVESTICIJSKI ODHODKI | 1.604.239,31| +------+---------------------------------------+----------------+ | |420 NAKUP IN GRADNJA OSNOVNIH SREDSTEV | 1.604.239,31| +------+---------------------------------------+----------------+ |43 |INVESTICIJSKI TRANSFERI | 1.266.614,74| +------+---------------------------------------+----------------+ | |431 INVESTICIJSKI TRANSFERI NEPROFITNIM| 105.000,00| | |ORG. | | +------+---------------------------------------+----------------+ | |432 INVESTICIJSKI TRANSFERI | 1.161.614,74| | |PRORAČUNSKIM UPORABNIKOM | | +------+---------------------------------------+----------------+ |III. |PRORAČUNSKI PRESEŽEK (I.-II.) | 156.724,48| +------+---------------------------------------+----------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+---------------------------------------+----------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 0.00| | |PRODAJA KAPITALSKIH DELEŽEV | | | |(750+751+752 | | +------+---------------------------------------+----------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 0.00| | |DELEŽEV (440+441+442) | | +------+---------------------------------------+----------------+ |VI. |PREJETA MINUS DANA POSOJILA | 0.00| | |IN SPREMEMBE KAPITALSKIH DELEŽEV (IV.- | | | |V.) | | +------+---------------------------------------+----------------+ |C. |RAČUN FINANCIRANJA | | +------+---------------------------------------+----------------+ |VII. |ZADOLŽEVANJE (500+501) | 300.000,00| +------+---------------------------------------+----------------+ |50 |ZADOLŽEVANJE | 300.000,00| +------+---------------------------------------+----------------+ | |500 DOMAČE. ZADOLŽEVANJE | 300.000,00| +------+---------------------------------------+----------------+ |VIII. |ODPLAČILA DOLGA (550) | 91.000.00| +------+---------------------------------------+----------------+ |55 |ODPLAČILA DOLGA | 91.000.00| +------+---------------------------------------+----------------+ | |550 ODPLAČILA DOMAČEGA DOLGA | 91.000.00| +------+---------------------------------------+----------------+ |IX. |SPREMEMBA STANJA SREDSTEV | 365.724,48| | |NA RAČUNU (I.+IV.+VII.-II.-V.-VIII.) | | +------+---------------------------------------+----------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII) | 209,000,00| +------+---------------------------------------+----------------+ |XI. |NETO FINANCIRANJE (VI.+X.-IX.) | –156.724,48| +------+---------------------------------------+----------------+ |XII. |STANJE SREDSTEV NA RAČUNIH | –173.434,67| | |NA DAN 31. 12. PRETEKLEGA LETA | | +------+---------------------------------------+----------------+