Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-----------+-----------------------------------+---------------+ |A. |BILANCA PRIHODKOV IN ODHODKOV | v evrih| +-----------+-----------------------------------+---------------+ |Skupina/ | NAMEN | PRORAČUN 2015| |podskupina | | | |kontov | | | +-----------+-----------------------------------+---------------+ |I. |SKUPAJ PRIHODKI (70+71+72+73+74) | 5.733.180,13| +-----------+-----------------------------------+---------------+ | |TEKOČI PRIHODKI (70+71) | 4.994.630,87| +-----------+-----------------------------------+---------------+ |70 |DAVČNI PRIHODKI | 4.219.124,44| +-----------+-----------------------------------+---------------+ | |700 Davki na dohodek in dobiček | 3.699.150,00| +-----------+-----------------------------------+---------------+ | |703 Davki na premoženje | 328.257,44| +-----------+-----------------------------------+---------------+ | |704 Domači davki na blago in | 191.717,00| | |storitve | | +-----------+-----------------------------------+---------------+ | |706 Drugi davki | 0,00| +-----------+-----------------------------------+---------------+ |71 |NEDAVČNI PRIHODKI | 794.506,43| +-----------+-----------------------------------+---------------+ | |710 Udeležba na dobičku in dohodki | 124.205,00| | |od premoženja | | +-----------+-----------------------------------+---------------+ | |711 Takse in pristojbine | 3.500,00| +-----------+-----------------------------------+---------------+ | |712 Globe in druge denarne kazni | 41.000,00| +-----------+-----------------------------------+---------------+ | |713 Prihodki od prodaje blaga in | 32.065,00| | |storitev | | +-----------+-----------------------------------+---------------+ | |714 Drugi nedavčni prihodki | 593.736,43| +-----------+-----------------------------------+---------------+ |72 |KAPITALSKI PRIHODKI | 337.401,00| +-----------+-----------------------------------+---------------+ | |720 Prihodki od prodaje osnovnih | 0,00| | |sredstev | | +-----------+-----------------------------------+---------------+ | |721 Prihodki od prodaje zalog | 0,00| +-----------+-----------------------------------+---------------+ | |722 Prihodki od prodaje zemljišč in| 337.401,00| | |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 | 382.148,26| +-----------+-----------------------------------+---------------+ | |740 Transferni prihodki iz drugih | 120.838,26| | |javnofinančnih institucij | | +-----------+-----------------------------------+---------------+ | |741 Prejeta sredstva iz državnega | 261.310,00| | |proračuna iz sredstev proračuna | | | |Evropske unije | | +-----------+-----------------------------------+---------------+ |II. |SKUPAJ ODHODKI (40+41+42+43) | 6.038.643,59| +-----------+-----------------------------------+---------------+ |40 |TEKOČI ODHODKI | 2.430.688,23| +-----------+-----------------------------------+---------------+ | |400 Plače in drugi izdatki | 377.037,74| | |zaposlenim | | +-----------+-----------------------------------+---------------+ | |401 Prispevki delodajalcev za | 58.274,05| | |socialno varnost | | +-----------+-----------------------------------+---------------+ | |402 Izdatki za blago in storitve | 1.857.237,74| +-----------+-----------------------------------+---------------+ | |403 Plačila domačih obresti | 50.000,00| +-----------+-----------------------------------+---------------+ | |409 Rezerve | 88.138,70| +-----------+-----------------------------------+---------------+ |41 |TEKOČI TRANSFERI | 2.398.729,55| +-----------+-----------------------------------+---------------+ | |410 Subvencije | 127.304,00| +-----------+-----------------------------------+---------------+ | |411 Transferi posameznikom in | 1.452.452,20| | |gospodinjstvom | | +-----------+-----------------------------------+---------------+ | |412 Transferi neprofitnim | 231.631,25| | |organizacijam in ustanovam | | +-----------+-----------------------------------+---------------+ | |413 Drugi tekoči domači transferi | 587.342,10| +-----------+-----------------------------------+---------------+ | |414 Tekoči transferi v tujino | 0,00| +-----------+-----------------------------------+---------------+ |42 |INVESTICIJSKI ODHODKI | 957.234,81| +-----------+-----------------------------------+---------------+ | |420 Nakup in gradnja osnovnih | 957.234,81| | |sredstev | | +-----------+-----------------------------------+---------------+ |43 |INVESTICIJSKI TRANSFERI | 251.991,00| +-----------+-----------------------------------+---------------+ | |431 Investicijski transferi pravnim| 150.000,00| | |in fizičnim osebam | | +-----------+-----------------------------------+---------------+ | |432 Investicijski transferi | 101.991,00| | |proračunskim uporabnikom | | +-----------+-----------------------------------+---------------+ | |III. PRORAČUNSKI PRESEŽEK, | –305.463,46| | |PRIMANJKLJAJ (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 IN POVEČANJA | 0,00| | |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 iz | 0,00| | |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) | 333.082,00| +-----------+-----------------------------------+---------------+ |55 |ODPLAČILA DOLGA | 333.082,00| +-----------+-----------------------------------+---------------+ | |550 Odplačila domačega dolga | 333.082,00| +-----------+-----------------------------------+---------------+ |IX. |SPREMEMBA STANJA SREDSTEV NA RAČUNU| 638.545,46| | |(I.+IV.+VII.-II.-V.-VIII.) | | +-----------+-----------------------------------+---------------+ |X. |NETO ZADOLŽEVANJE (VII.-VIII.) | –331.138,04| +-----------+-----------------------------------+---------------+ |XI. |NETO FINANCIRANJE (VI.+VII.-VIII.- | 971.627,46| | |IX.) | | +-----------+-----------------------------------+---------------+ | |STANJE SREDSTEV NA RAČUNIH NA DAN | 638.545,46| | |31. 12. 2014 | | +-----------+-----------------------------------+---------------+