+-----+------------------------------------------------------------+---------+
|A.   |BILANCA PRIHODKOV IN ODHODKOV                               |    v EUR|
+-----+------------------------------------------------------------+---------+
|I.   |SKUPAJ PRIHODKI (70+71+72+73+74+78)                         |2.967.900|
+-----+------------------------------------------------------------+---------+
|     |TEKOČI PRIHODKI (70+71)                                     |1.724.192|
+-----+------------------------------------------------------------+---------+
|70   |DAVČNI PRIHODKI                                             |1.479.913|
+-----+------------------------------------------------------------+---------+
|     |700 Davki na dohodek in dobiček                             |1.381.440|
+-----+------------------------------------------------------------+---------+
|     |703 Davki na premoženje                                     |   53.026|
+-----+------------------------------------------------------------+---------+
|     |704 Domači davki na blago in storitve                       |   45.162|
+-----+------------------------------------------------------------+---------+
|     |706 Drugi davki                                             |      285|
+-----+------------------------------------------------------------+---------+
|71   |NEDAVČNI PRIHODKI                                           |  244.279|
+-----+------------------------------------------------------------+---------+
|     |710 Udeležba na dobičku in dohodki od premoženja            |   26.571|
+-----+------------------------------------------------------------+---------+
|     |711 Takse in pristojbine                                    |    1.100|
+-----+------------------------------------------------------------+---------+
|     |713 Prihodki od prodaje blaga in storitev                   |      717|
+-----+------------------------------------------------------------+---------+
|     |714 Drugi nedavčni prihodki                                 |  215.891|
+-----+------------------------------------------------------------+---------+
|72   |KAPITALSKI PRIHODKI                                         |   14.876|
+-----+------------------------------------------------------------+---------+
|     |722 Prihodki od prodaje zemljišč                            |   14.876|
|     |in neopredmetenih sredstev                                  |         |
+-----+------------------------------------------------------------+---------+
|74   |TRANSFERNI PRIHODKI                                         |1.228.832|
+-----+------------------------------------------------------------+---------+
|     |740 Transferni prihodki iz drugih javnofinančnih institucij |  971.727|
+-----+------------------------------------------------------------+---------+
|     |741 Prejeta sredstva iz državnega proračuna iz sredstev     |  257.105|
|     |proračuna Evropske unije                                    |         |
+-----+------------------------------------------------------------+---------+
|II.  |SKUPAJ ODHODKI (40+41+42+43+45)                             |3.671.097|
+-----+------------------------------------------------------------+---------+
|40   |TEKOČI ODHODKI                                              |  548.104|
+-----+------------------------------------------------------------+---------+
|     |400 Plače in drugi izdatki zaposlenim                       |  139.043|
+-----+------------------------------------------------------------+---------+
|     |401 Prispevki delodajalcev za socialno varnost              |   21.894|
+-----+------------------------------------------------------------+---------+
|     |402 Izdatki za blago in storitve                            |  382.071|
+-----+------------------------------------------------------------+---------+
|     |403 Plačila domačih obresti                                 |    5.095|
+-----+------------------------------------------------------------+---------+
|41   |TEKOČI TRANSFERI                                            |  775.950|
+-----+------------------------------------------------------------+---------+
|     |410 Subvencije                                              |   11.423|
+-----+------------------------------------------------------------+---------+
|     |411 Transferi posameznikom in gospodinjstvom                |  582.721|
+-----+------------------------------------------------------------+---------+
|     |412 Transferi nepridobitnim organizacijam in ustanovam      |   72.688|
+-----+------------------------------------------------------------+---------+
|     |413 Drugi tekoči domači transferi                           |  109.118|
+-----+------------------------------------------------------------+---------+
|42   |INVESTICIJSKI ODHODKI                                       |2.290.530|
+-----+------------------------------------------------------------+---------+
|     |420 Nakup in gradnja osnovnih sredstev                      |2.290.530|
+-----+------------------------------------------------------------+---------+
|43   |INVESTICIJSKI TRANSFERI                                     |   56.513|
+-----+------------------------------------------------------------+---------+
|     |431 Investicijski transferi pravnim                         |   42.783|
|     |in fizičnim osebam, ki niso proračunski uporabniki          |         |
+-----+------------------------------------------------------------+---------+
|     |432 Investicijski transferi proračunskim uporabnikom        |   13.730|
+-----+------------------------------------------------------------+---------+
|B.   |RAČUN FINANČNIH TERJATEV IN NALOŽB                          |    v EUR|
+-----+------------------------------------------------------------+---------+
|IV.  |PREJETA VRAČILA DANIH POSOJIL                               |        0|
|     |IN PRODAJA KAPITALSKIH DELEŽEV (750+751+752)                |         |
+-----+------------------------------------------------------------+---------+
|75   |PREJETA VRAČILA DANIH POSOJIL                               |        0|
|     |IN PRODAJA KAPITALSKIH DELEŽEV                              |         |
+-----+------------------------------------------------------------+---------+
|     |750 Prejeta vračila danih posojil                           |        0|
+-----+------------------------------------------------------------+---------+
|C.   |RAČUN FINANCIRANJA                                          |    v EUR|
+-----+------------------------------------------------------------+---------+
|VII. |ZADOLŽEVANJE (500+501)                                      |  800.000|
+-----+------------------------------------------------------------+---------+
|50   |ZADOLŽEVANJE                                                |  800.000|
+-----+------------------------------------------------------------+---------+
|     |500 Domače zadolževanje                                     |  800.000|
+-----+------------------------------------------------------------+---------+
|VIII.|ODPLAČILA DOLGA (550+551)                                   |   13.831|
+-----+------------------------------------------------------------+---------+
|55   |ODPLAČILA DOLGA                                             |   13.831|
+-----+------------------------------------------------------------+---------+
|     |550 Odplačila domačega dolga                                |   13.831|
+-----+------------------------------------------------------------+---------+
|XII. |STANJE SREDSTEV NA RAČUNIH                                  |   30.431|
|     |NA DAN 31. 12. 2010                                         |         |
+-----+------------------------------------------------------------+---------+