_id ek__kl_ Vrsta prihoda Andrijevica Bar Berane Bijelo Polje Budva Cetinje Danilovgrad Gusinje Herceg Novi Kolašin Kotor Mojkovac Nikšić Petnjica Plav Plužine Pljevlja Podgorica Rožaje Tivat Ulcinj Žabljak Šavnik Tuzi Zeta Ukupno 1 71 Tekući prihodi 687175.9299999999 12935759.079999998 3751239.07 5559174.73 20062543.08 3006129.28 2106029.46 291858.16000000003 12732516.05 1935788.14 11920001.89 1101070.5 8132322.1000000015 205406.12 940913.2989999999 262241.71 6742315.41 53207990.97999999 2303337.81 8308062.35 4725635.68 1077740.11 316136.61 1411709.88 2066616.32 165795238.479 2 711 Porezi 358641.64 7098025.429999999 3037642.6199999996 4538834.2 15568896.93 1896179 1793088.67 117647.79000000001 10863636.67 1019216.44 6826545.909999999 944834.01 6391576.840000001 188921.16 590191.379 134385.43 4023853.5300000003 33449349.589999996 1514950.1300000001 6963997.08 2682842.3499999996 698520.25 298498.9 1123580.17 1878011.02 114001867.139 3 7111 Porez na dohodak fizičkih lica 279798.29 2437760.28 2558234.28 3730871.95 3610142.36 1059837.08 901953.99 66236.75 2452960.99 798961.23 2180558.47 824622.92 4235953.32 156467.79 433438.54 69292.5 3026547.76 18754762.74 1339784.58 2125248.38 777063.46 337845.58 178539.98 853192.59 1345100.32 54535176.129999995 4 71131 Porez na nepokretnosti 57668.47 2627891.16 222288.99 290430.64999999997 7923520.07 363214.48 283354.25 27065.82 5574918.49 71471.27 2759972.62 46000.67 913138.2 10914 78956.66 57688.53 600274.33 4689209.38 50350.07 2483910.29 1048221.59 180923.9 102496.67 82592.26 123949.14 30670421.960000005 5 71132 Porez na promet nepokretnosti 2829.42 1416109.77 44676.45 260082.31 3115419.48 312806.27 397159.1 16784.47 2177052.74 73061.2 1379297.02 12199.96 331333.71 16014 36983.39 1474.98 53530.7 2469786.56 42544.31 1614429.91 752470.22 151915.65 604.62 88649.63 153607.07 14920822.940000003 6 71175 Prirez porezu na dohodak fizičkih lica 18345.46 616264.22 212442.9 257449.29 919815.02 160321.17 210621.33 7560.75 658704.45 75722.74 506717.8 62010.46 911151.61 5525.37 40812.789 5929.42 343500.74 7535590.91 82271.17 740408.5 105087.08 27835.12 16857.63 99145.69 255354.49 13875446.109000001 7 713 Takse 1462.5 290820.98 37982.22 30508.8 175915.69 31232.77 9874.970000000001 1594.32 250240.21 11787.55 126827.23000000001 7809.26 46066.99 1631.52 6854.110000000001 484 37299.47 838672.54 24177.28 95190.64 108243.94 14726.279999999999 5632.79 9502.880000000001 53028.16 2217567.1 8 71312 Lokalne administrativne takse 958.5 25514.67 10936.93 22511 49673.08 5756.5 4313.97 1494.52 75100.19 6301.5 48480.59 2129.96 34880.07 1631.52 4537.46 484 18306.5 161939.9 9827.05 12606.48 26720.95 6091.27 311.6 6237.5 14133.16 550878.87 9 7135 Lokalne komunalne takse 504 137737.06 27045.29 7997.799999999999 20845 25476.27 5561 0 175140.02 5486.05 39487.82 5679.3 11186.92 2316.65 0 18992.97 676732.64 14350.23 33758.1 33609.72 4582.8 5321.19 3265.38 38895 1293971.21 10 7136 Ostale takse 127569.25 0 105397.61 99.8 0 0 38858.82 0 0 0 0 0 0 48826.06 47913.27 4052.21 0 0 372717.02 11 714 Naknade 315442.06 5017317.17 585591.4199999999 830513.4100000001 3092057.7800000003 331740.19 220462.28000000003 15997.68 1377526.01 888023.2 3116859.21 116630.43 1325715.45 14105.64 333823.57 117589.64000000001 2595256.57 17408955.729999997 749693.5 887944.6199999999 1877983.64 332963.38000000006 11629.94 273446.75 88132.59 41930926.59 12 7141 Naknada za korišćenje dobara od opšteg interesa 206261.63 29072.6 124655.84999999999 8037.450000000001 31437.559999999998 1387.04 98022.12 1728.22 33418.14 99367.05 12183.490000000002 30058.49 413071.08 320 158987.37999999998 75410.59 41884.39 108347.76000000001 0 37168.49 26387.93 0 7960.040000000001 8050.18 24881.31 1578098.79 13 71411 Naknada za korišćenje voda 205883.5 17695 115822.7 1426.19 20316.26 1387.04 91018.97 850.26 4122.5 98465.55 8522.19 30058.49 399338.52 320 153671.08 75410.59 16022.16 39339.35 1246.22 10902.78 7791.27 8050.18 24881.31 1332542.11 14 71412 Naknada za izvađeni materijal iz vodotoka 0 8273.15 0 0 0 0 0 0 0 0 0 1.44 0 0 0 0 8274.59 15 71413 Naknada za zaštitu voda od zagađivanja 378.13 9617.17 560 6611.26 11121.3 7003.15 877.96 29295.64 901.5 0 13732.56 5316.3 0 25862.23 69006.97 35922.27 15485.15 168.77 0 0 231860.35999999996 16 71414 Naknada za korišćenje rezultata geoloških istraživanja 1760.43 0 0 0 3661.3 0 0 0 0 0 0 0 0 0 5421.7300000000005 17 7142 Naknade za korišćenje prirodnih dobara 102305.77 639680.0700000001 320983.21 390680.92 0 70522.2 59380.66 0 57432.31 189599.21 217400.65 55517.16 359837.61 8555.4 121774.8 37552.98 2430896.23 85987.1 578490.5 0 1960.7 138493.25 0 0 0 5867050.73 18 71421 Naknada za korišćenje šuma 102305.77 0 320983.21 284562.37 70522.2 5418 0 189599.21 10619 9892.76 8555.4 121774.8 37552.98 1361402.81 85987.1 578490.5 0 1960.7 133134.88 0 0 0 3322761.69 19 71422 Naknada za korišćenje morskog dobra 0 0 0 0 0 0 0 0 0 0 0 0 0 20 71423 Naknada za korišćenje rudnog bogatstva 0 0 51329.32 0 0 0 146272.2 0 0 0 0 0 0 0 197601.52000000002 21 71424 Naknada za korišćenje mineralnih sirovina 89217.05 0 54789.229999999996 53962.66 57432.31 0 217400.65 44898.16 203672.65 0 1069493.42 0 0 5358.37 0 0 0 1796224.5 22 71425 Naknada za korišćenje luke-nautički turizam 550463.02 0 0 0 0 0 0 0 0 0 0 0 550463.02 23 7143 Ekološke naknade (koje se plaćaju prilikom registracije vozila) 0 0 0 0 0 0 0 0 0 0 0 0 0 24 7145 Naknade za korišćenje građevinskog zemljišta 0 0 0 0 0 100 0 0 0 19469.08 0 0 0 19569.08 25 7146 Naknada za komunalno opremanje građevinskog zemljišta 3094.61 4149873.72 30461.26 221079.54 2838794.23 131615.36 17234.91 9645.91 1205549.7 581034.62 2228171.52 3072.4 154174.63 740.73 31551.89 2731.71 60486.48 16201967.75 36629.96 712743.6 1473574.45 154649.06 0 190220.61 9787.919999999998 30448886.570000004 26 71464 Naknada za izgradnju javnih garaža 0 0 0 0 0 0 0 272058.99 0 0 0 0 272058.99 27 7147 Naknade za korišćenje opštinskih puteva 0 0 108441.41000000002 94583.66 0 0 22238.79 17285.48 92 0 0 0 80237.5 25151.19 10624.84 1890 0 0 360544.87000000005 28 7148 Godišnja naknada pri registraciji drumskih motornih vozila, traktora i priključnih vozila 3780.05 93773.52 34362.41 67889.3 221825.99 33631.93 36942.73 4623.55 54222.01 18022.32 89010.07 10696.9 145760.18 847.6 13624 1794.36 42893.29 433088.85 54335.54 44732.31 5930.2 1779.9 19614.8 53463.36 1486645.1700000002 29 71489 Ostale naknade za puteve 104917.26 75128.69 7171.01 26903.85 5524.73 0 238764.22 0 17333.3 289958.97 0 60408.03 2896.95 0 55561.16 0 884568.17 30 7149 Ostale naknade 0 0 34384.78999999999 1710.85 0 0 547854.69 0 14107.73 3549.91 7885.5 0 1762.88 17546.31 68149.03 315652.53 900 0 0 0 1013504.2200000001 31 715 Ostali prihodi 11629.73 529595.5 90022.81 159318.32 1225672.68 746977.32 82603.54000000001 156618.37 241113.16 16760.95 1849769.54 31796.8 368962.81999999995 747.8 10044.24 9782.64 85905.84 1511013.1199999999 14516.900000000001 360930.01 56565.75 31530.199999999997 374.98 5180.08 47444.55 7644877.6499999985 32 7151 Prihodi od kapitala (od kamata, akcija i udjela u dobiti i rente) 1538 401282.03 58476.99 908.87 8736.73 1939.5 0 2946.7 36473.25 0 3687.48 307 19296.14 556264.35 5088.17 100962.51 33.32 0 0 1197941.04 33 7152 Novčane kazne i oduzete imovinske koristi 54384.9 534.85 20820.789999999997 832464.58 22860.61 1094 250 58875.43 10622.16 80795.68 1568.83 92842.23 33.34 0 3852.67 462589.47 66812.2 32303.23 5429 146.66 1493.56 45926.840000000004 1795701.03 34 71525 Kamate zbog neblagovremenog plaćanja lokalnih poreza 40028.42 706.18 0 0 0 0 365.75 46026.53 0 1872.21 0 0 0 88999.09000000001 35 7153 Prihodi koje organi ostvaruju vršenjem svoje djelatnosti 4383.22 10537 11469.93 141036.02 24698.8 12441.91 0 373966.57 2267.61 19554.32 310.16 9475.64 38890.08 198824.96 6879.46 -6438.29 14598.65 14388.89 0 2586.52 0 879871.4499999998 36 71532 Prihodi od zakupa poslovnih prostora 0 0 0 0 639595.45 0 0 0 0 0 0 0 0 639595.45 37 7155 Ostali prihodi 5708.51 23363.15 18834.86 138497.53 393208.1 582171.82 48074.01 154428.87 169795.82 3192.09 718938.59 27960.36 256566.27 747.8 6013.26 0 23501.2 247307.81 2549.27 199593.59 9663.87 9840.1 195 1100 1517.71 3042769.5899999994 38 72 Primici od prodaje imovine 0 680315.97 33185.01 6655 714482.15 7429.02 0 0 500 8218.38 1260 2848.34 1804999.1 0 0 11931.5 29653.86 441581.34 20968.07 278138.11 55301.52 21933.33 0 0 0 4119400.6999999993 39 721 Primici od prodaje nefinansijske imovine 0 680315.97 33185.01 6655 714482.15 7429.02 0 0 500 8218.38 1260 2848.34 1804999.1 0 0 11931.5 29653.86 441581.34 20968.07 278138.11 55301.52 21933.33 0 0 0 4119400.6999999993 40 7211 Prodaja nepokretnosti 680315.97 33185.01 6655 714482.15 7429.02 500 8218.38 1260 2848.34 1804999.1 11931.5 29653.86 441581.34 20968.07 278138.11 55301.52 21933.33 0 0 0 4119400.6999999993 41 7212 Prodaja osnovnih sredstava 0 0 0 0 0 0 0 0 0 0 0 0 42 722 Primici od prodaje finansijske imovine 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 43 7221 Prodaja akcija 0 0 0 0 0 0 0 0 0 0 0 44 7222 Prodaja ostalih hartija od vrijednosti 0 0 0 0 0 0 0 0 0 0 0 45 73 Primici od otplate kredita i sredstva prenesena iz prethodne godine 1031398.89 29280677.98 2332853.1 7054521.73 16501799.739999998 702662.88 310225.55 997246.52 608771.3 2173648.79 2800984.02 3007179.61 9865998.88 1862970.52 1477462.69 292.06 9114806.969999999 30825521.979999997 767630.14 10095013.8 1962020.46 743937.88 2586033.73 763413.87 2401512.19 139268585.27999997 46 731 Primici od otplate kredita 64140.58 0 0 4849.2 0 13257.08 100.02 64800 292.06 7411.04 16913.15 3541.57 0 0 0 175304.7 47 732 Sredstva prenesena iz prethodne godine 967258.31 29280677.98 2332853.1 7054521.73 16496950.54 702662.88 310225.55 997246.52 608771.3 2173648.79 2787726.94 3007079.59 9865998.88 1798170.52 1477462.69 0 9107395.93 30808608.83 767630.14 10091472.23 1962020.46 743937.88 2586033.73 763413.87 2401512.19 139093280.57999998 48 74 Donacije i transferi 1210885.4700000002 2739140.6799999997 3098057.9599999995 4049902.38 0 3258974.8899999997 1516584.27 843135.98 61632.54 1475494.04 12300 1360145.1 4321581.59 1139691.02 1605439.15 141037.43 2043146.29 1725561.52 3217077.9899999998 243012.61 1641412.78 1043836.63 1036951.7 2020536.73 1549235.06 41354773.81 49 741 Donacije 52180.31 304056.26 46036.53 154088.09 0 100356.51 93438.33 0 61632.54 21119.59 12300 73000.85 44855.71 0 35282.88 0 19170.25 1725561.52 0 243012.61 71739.17 0 0 77505.72 38855.52 3174192.3899999997 50 7411 Tekuće donacije 52180.31 231056.26 400 154088.09 100356.51 68016.75 61632.54 12300 0 35282.88 0 4620 108697.97 0 17000 0 77505.72 38855.52 961992.55 51 7412 Kapitalne donacije 73000 45636.53 25421.58 0 21119.59 73000.85 44855.71 0 14550.25 1616863.55 243012.61 54739.17 0 0 0 2212199.84 52 742 Transferi 1158705.1600000001 2435084.42 3052021.4299999997 3895814.29 0 3158618.38 1423145.94 843135.98 0 1454374.45 0 1287144.25 4276725.88 1139691.02 1570156.27 141037.43 2023976.04 0 3217077.9899999998 0 1569673.61 1043836.63 1036951.7 1943031.01 1510379.54 38180581.42 53 7425 Transferi od ZZZ CG Fond za profes.rehabilitaciju 0 40533.05 0 0 17435.96 0 0 0 0 0 104232.72 0 162201.73 54 7421 Transferi od budžeta Države 21076.27 0 24262.399999999907 3158618.38 38210 0 0 0 160918.4 5685.14 0 0 0 0 65000 12023.35 0 3485793.94 55 7426 Transferi od Egalizacionog fonda 711908.64 2435084.42 2180963.94 2861053.42 1384935.94 485002.24 0 982606.89 797940.73 4115807.48 601421.15 1037571.54 62023 1438900.007909 0 2455994.42 0 1504673.61 647656.13 611231.44 1249011.74 886569.03 26450355.767909 56 7427 Dotacije opštinama 425720.25 0 806262.04 1034760.87 358133.74 0 471767.56 471767.56 532584.73 532584.73 79014.43 585076.0320910001 0 761083.57 0 396180.5 425720.26 577763.2 623810.51 8082229.982091 57 75 Pozajmice i krediti 0 21370 0 0 0 180000 200000 20603.18 657026.26 0 0 0 0 0 0 0 0 182984.56 0 0 215883.31 0 0 0 0 1477867.31 58 751 Pozajmice i krediti 0 21370 0 0 0 180000 200000 20603.18 657026.26 0 0 0 0 0 0 0 0 182984.56 0 0 215883.31 0 0 0 0 1477867.31 59 7511 Pozajmice i krediti od domaćih izvora 21370 0 180000 200000 20603.18 657026.26 0 0 0 0 126814.05 0 0 1205813.49 60 7512 Pozajmice i krediti od inostranih izvora 0 0 0 0 182984.56 0 89069.26 0 0 272053.82 61 UKUPNI PRIHODI (71+72+73+74+75) 2929460.29 45657263.71 9215335.139999999 16670253.84 37278824.97 7155196.069999999 4132839.28 2152843.8400000003 14060446.15 5593149.35 14734545.91 5471243.550000001 24124901.67 3208067.66 4023815.139 415502.7 17929922.529999997 86383640.37999998 6309014.01 18924226.869999997 8600253.75 2887447.95 3939122.04 4195660.48 6017363.57 352015865.579 62 63 64 65 66 67 68 69 70 71