Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------+---------------------------------------+----------------+ |A. |BILANCA PRIHODKOV | v EUR| | |IN ODHODKOV | | +------+---------------------------------------+----------------+ | |Skupina/Podskupina kontov | Proračun 2014| +------+---------------------------------------+----------------+ |I. |SKUPAJ PRIHODKI | 16.646.703,55| +------+---------------------------------------+----------------+ | |TEKOČI PRIHODKI | 10.470.614,01| +------+---------------------------------------+----------------+ |70 |DAVČNI PRIHODKI | 8.912.270,00| +------+---------------------------------------+----------------+ | |700 Davki na dohodek in dobiček | 8.198.163,00| +------+---------------------------------------+----------------+ | |703 Davki na premoženje | 495.777,00| +------+---------------------------------------+----------------+ | |704 Domači davki na blago in storitve | 218.330,00| +------+---------------------------------------+----------------+ |71 |NEDAVČNI PRIHODKI | 1.558.344,01| +------+---------------------------------------+----------------+ | |710 Udeležba na dobičku in dohodki od | 1.430.162,01| | |premoženja | | +------+---------------------------------------+----------------+ | |711 Takse in pristojbine | 5.000,00| +------+---------------------------------------+----------------+ | |712 Denarne kazni | 8.900,00| +------+---------------------------------------+----------------+ | |713 Prihodki od prodaje blaga | 46.000,00| | |in storitev | | +------+---------------------------------------+----------------+ | |714 Drugi nedavčni prihodki | 68.282,00| +------+---------------------------------------+----------------+ |72 |KAPITALSKI PRIHODKI | 97.116,21| +------+---------------------------------------+----------------+ | |722 Prihodki od prodaje zemljišč | 97.116,21| | |in neopredmet. dolgor. sredstev | | +------+---------------------------------------+----------------+ |74 |TRANSFERNI PRIHODKI | 6.078.973,33| +------+---------------------------------------+----------------+ | |740 Transferni prihodki iz drugih | 634.570,78| | |javnofinančnih institucij | | +------+---------------------------------------+----------------+ | |741 Prejeta sredstva iz državnega | 5.444.402,55| | |proračuna iz sredstev proračuna EU | | +------+---------------------------------------+----------------+ |II. |SKUPAJ ODHODKI | 21.569.226,36| +------+---------------------------------------+----------------+ |40 |TEKOČI ODHODKI | 3.144.908,33| +------+---------------------------------------+----------------+ | |400 Plače in drugi izdatki zaposlenim | 549.366,20| +------+---------------------------------------+----------------+ | |401 Prispevki delodajalcev za socialno | 83.737,00| | |varnost | | +------+---------------------------------------+----------------+ | |402 Izdatki za blago in storitve | 2.267.277,13| +------+---------------------------------------+----------------+ | |409 Sredstva, izločena v rezerve | 244.528,00| +------+---------------------------------------+----------------+ |41 |TEKOČI TRANSFERI | 4.912.283,98| +------+---------------------------------------+----------------+ | |410 Subvencije | 168.363,00| +------+---------------------------------------+----------------+ | |411 Transferi posameznikom | 2.102.739,24| | |in gospodinjstvom | | +------+---------------------------------------+----------------+ | |412 Transferi neprofitnim organizacijam| 245.773,87| | |in ustanovam | | +------+---------------------------------------+----------------+ | |413 Drugi tekoči domači transferi | 2.395.407,87| +------+---------------------------------------+----------------+ |42 |INVESTICIJSKI ODHODKI | 12.826.052,05| +------+---------------------------------------+----------------+ | |420 Nakup in gradnja osnovnih sredstev | 12.826.052,05| +------+---------------------------------------+----------------+ |43 |INVESTICIJSKI TRANSFERI | 685.982,00| +------+---------------------------------------+----------------+ | |431 Investicijski transferi prav. | 146.000,00| | |in fizič. osebam, ki niso pror. upor. | | +------+---------------------------------------+----------------+ | |432 Investicijski transferi | 539.982,00| | |proračunskim uporabnikom | | +------+---------------------------------------+----------------+ |III. |PRORAČUNSKI PRESEŽEK (PRORAČUNSKI | –4.922.522,81| | |PRIMANJKLJAJ) | | +------+---------------------------------------+----------------+ |III./1| PRIMARNI PRESEŽEK (PRIMANJKLJAJ) | –4.960.087,81| +------+---------------------------------------+----------------+ |III./2| TEKOČI PRESEŽEK (PRIMANJKLJAJ) | 2.413.421,70| +------+---------------------------------------+----------------+ |B. |RAČUN FINANČNIH TERJATEV | | | |IN NALOŽB | | +------+---------------------------------------+----------------+ |IV. |PREJETA VRAČILA DANIH POSOJIL IN | 2.174,68| | |PRODAJA KAPITALSKIH DELEŽEV | | +------+---------------------------------------+----------------+ |75 |PREJETA VRAČILA DANIH POSOJIL IN | 2.174,68| | |PRODAJA KAPITALSKIH DELEŽEV | | +------+---------------------------------------+----------------+ | |750 Prejeta vračila danih posojil | 1.999,68| +------+---------------------------------------+----------------+ | |752 Sredstva kupnin iz naslova | 175,00| | |privatizacije | | +------+---------------------------------------+----------------+ |V. |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 55,00| | |DELEŽEV | | +------+---------------------------------------+----------------+ |44 |DANA POSOJILA IN POVEČANJE KAPITALSKIH | 55,00| | |DELEŽEV | | +------+---------------------------------------+----------------+ | |442 Poraba sredstev kupnin | 55,00| | |iz naslova privatizacije | | +------+---------------------------------------+----------------+ |VI. |PREJETA MINUS DANA POSOJILA IN | 2.119,68| | |SPREMEMBE KAPITALSKIH DELEŽEV | | +------+---------------------------------------+----------------+ |C. |RAČUN FINANCIRANJA | | +------+---------------------------------------+----------------+ |VII. |ZADOLŽEVANJE | 1.741.811,00| +------+---------------------------------------+----------------+ |50 |ZADOLŽEVANJE | 1.741.811,00| +------+---------------------------------------+----------------+ | |500 Domače zadolževanje | 1.741.811,00| +------+---------------------------------------+----------------+ |VIII. |ODPLAČILA DOLGA | 0,00| +------+---------------------------------------+----------------+ |55 |ODPLAČILA DOLGA | 0,00| +------+---------------------------------------+----------------+ | |550 Odplačila dolga | 0,00| +------+---------------------------------------+----------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNIH | –3.178.592,13| +------+---------------------------------------+----------------+ |X. |NETO ZADOLŽEVANJE | 1.741.811,00| +------+---------------------------------------+----------------+ |XI. |NETO FINANCIRANJE | 4.922.522,81| +------+---------------------------------------+----------------+ |XII. |STANJE SREDSTEV NA RAČUNIH NA DAN 31. | 3.178.592,13| | |12. 2013 | | +------+---------------------------------------+----------------+