_id PRIHODI unsafe_ unsafe__2 unsafe__3 unsafe__4 unsafe__5 unsafe__6 unsafe__7 unsafe__8 unsafe__9 unsafe__10 unsafe__11 unsafe__12 unsafe__13 unsafe__14 unsafe__15 unsafe__16 unsafe__17 unsafe__18 unsafe__19 unsafe__20 unsafe__21 unsafe__22 unsafe__23 unsafe__24 unsafe__25 unsafe__26 unsafe__27 1 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 2 71 Tekući prihodi 1529664.7999999998 33659025.4 8916698.040000001 12435694.770000001 55623297.699999996 6525035.83 4947002.800000001 621201.31 29830482.54 4308163.359999999 31458365.870000005 2546524.2800000003 24108031.91 524651.1 2294717.1399999997 4366555.07 17719924.110000003 120557101.01 4981996.839999999 23529428.94 11246028.22 3004639.4400000004 1012592.9400000001 3335421.95 5379388.4 414461633.77000004 3 711 Porezi 1022309.99 20466579.320000004 7618340.24 10692697.46 45152058.55 4929871.58 4071570.08 400223.16000000003 24198363.45 2941588.0999999996 19401810.98 2277518.74 18878092.76 411355.36 1515999.42 3430017.9499999997 10546727.35 82726726.84 3173205.6199999996 19976171.5 7469446.15 1990597.4500000002 944313.53 2908842.7800000003 4855096.86 301999525.22 4 7111 Porez na dohodak fizičkih lica 706965.94 5874746.83 6233601.99 8359786.640000001 9397969.97 2794740.63 2114167.68 197601.04 5875445.5 1930833.08 5055726.8 1847920.76 9908446.33 247841.23 986849.59 869579.04 6938883.7 42573263.59 2665501.75 5222016.48 1895881.86 894888.04 409155.52 2033375.74 3363839.12 128399028.85 5 71131 Porez na nepokretnosti 245005.04 10163023.98 748678.66 1283901.6099999999 27043709.92 1239045.92 851271.99 149983.4 12823291.18 704594.61 10213443.56 265615.45 6432358.15 100180.55 323793.15 2458914.92 2676077.03 17998152.7 212282.52 9299022.02 3720656.81 654207.85 499225.12 383404.97 619024.12 111108865.23000002 6 71132 Porez na promet nepokretnosti 19929.58 2953655.5 117465.82 435901.83 6430122.79 530017.24 628819.69 35196.02 3894878.14 143406.36 2878528.55 29055.04 540575.32 33287.55 113643.42 19282.21 155823.52 5018198.33 96801.55 3817497.8 1508497.62 372199.97 604.62 214384.45 303446.92000000004 30291219.840000007 7 71175 Prirez porezu na dohodak fizičkih lica 50409.43 1475153.01 518593.77 613107.38 2280255.87 366067.79 477310.72 17442.7 1604748.63 162754.05 1254112.07 134927.49 1996712.96 30046.03 91713.26 82241.78 775943.1 17137112.22 198619.8 1637635.2 344409.86 69301.59 35328.27 277677.62 568786.7 32200411.299999997 8 713 Takse 14978.5 811009.1699999999 87365.95 93136.97999999998 784828.3600000001 60281.85 24720.41 19550.96 649313.4099999999 30868.340000000004 329591.35 9519.83 105072.07 4834.52 16186.509999999998 4885.09 80275.22 1427346.2 52015.64 390834.81000000006 281363.51 53224.05 4372.5 25681.089999999997 189745.24 5551001.5600000005 9 71312 Lokalne administrativne takse 6529.5 63260.33 24704.13 57218.54999999999 98698.71 10759.36 10729.93 4262.44 189965.63 17774.49 98186.96 3835.82 78679.05 4834.52 8617.72 4885.09 47035.5 363692.41 26342.35 24247.58 56290.15 12613.08 1014.6 19389.35 26980.399999999998 1260547.6500000001 10 7135 Lokalne komunalne takse 8449 306122.18 62661.82 35915.43 100292.61 49522.49 13990.48 11429.7 144689.73 13093.85 58671.04 5684.01 26393.02 0 7568.79 33239.72 1063653.79 25673.29 169998.64 57185.87 7643.4 3357.9 6291.74 162764.84 2374293.3400000003 11 7136 Ostale takse 441626.66 0 3 585837.04 0 3858.82 314658.05 0 172733.35 0 0 0 0 0 0 196588.59 167887.49 32967.57 0 0 0 1916160.57 12 714 Naknade 468902.43 11633540.679999998 1013958.8399999999 1447442.0999999996 6603443.500000001 542061.66 704853.49 23324.63 4031989.55 1298903.4000000001 7679829.6000000015 190971.76 4235720.950000001 106902.38999999998 689242.08 851138.05 6945406.029999999 31515393.71 1694377.77 2408648.28 3335215.26 896010.8 63157.759999999995 387251.81000000006 237858.42 89005544.95 13 7141 Naknada za korišćenje dobara od opšteg interesa 282889.01 89786.95 149110.69 17588.839999999997 86252.24 31279.89 287108.93 1728.22 94622.2 227280.62 50165.31 30058.49 1636928.7000000002 621.15 292968.29000000004 665133.2000000001 164192.83000000002 349579.16000000003 0 122135.04 51111.29 0 53931.82 36655.63 90787.37 4811915.87 14 71411 Naknada za korišćenje voda 282510.88 57244.94 139576.14 8768.029999999997 70700.66 31279.89 270952.91 850.26 10360.28 225737.43 33604.8 30058.49 1599900.6600000001 621.15 279166.83 663607.8 80594.78 173291.37 5831.84 22624.47 53457.72 36655.63 90787.37 4168184.3300000005 15 71412 Naknada za izvađeni materijal iz vodotoka 0 8274.55 0 0 0 0 0 0 81.54 0 0 0 0 8356.09 16 71413 Naknada za zaštitu voda od zagađivanja 378.13 32542.01 1260 8820.81 15551.58 16156.02 877.96 84261.92 1543.19 0 37028.04 13801.46 1525.4 83598.05 176206.25 116303.2 28486.82 474.1 0 0 618814.94 17 71414 Naknada za korišćenje rezultata geoloških istraživanja 0 0 0 0 16560.51 0 0 0 0 0 16560.51 18 7142 Naknade za korišćenje prirodnih dobara 165687.09 1277348.98 533567.24 703267.99 0 138221.7 232600.45 0 107797.56 364313.7 1119833.8199999998 86737.51 415945.03 85715.7 251927.97 138802.37 4067515.6399999997 293317.62 1405475.91 0 60772.01 322965.17 0 0 0 11771813.459999997 19 71421 Naknada za korišćenje šuma 165687.09 533567.24 475595.61000000004 5418 364313.7 15904 21438.39 85715.7 251927.97 138802.37 2818865.8 117522.05 1344953.7 0 312248.43 0 0 0 6651960.049999999 20 71422 Naknada za korišćenje morskog dobra 0 0 0 0 0 0 0 0 21 71423 Naknada za korišćenje rudnog bogatstva 60503.67 0 364040.05 0 0 0 0 0 0 424543.72 22 71424 Naknada za korišćenje mineralnih sirovina 483997.64 167168.71 138221.7 227182.45 107797.56 0 1119833.8199999998 70833.51 30466.59 1248649.84 175795.57 60522.21 0 60772.01 10716.74 0 0 0 3901958.349999999 23 71425 Naknada za korišćenje luke-nautički turizam 793351.34 0 0 0 0 0 0 0 793351.34 24 7143 Ekološke naknade (koje se plaćaju prilikom registracije vozila) 0 0 0 0 0 0 0 0 25 7145 Naknade za korišćenje građevinskog zemljišta 3384.31 0 9165.68 0 0 0 31170.84 0 0 0 43720.83 26 7146 Naknada za komunalno opremanje građevinskog zemljišta 4950.31 9901550.6 162033.1 310225.06 6053424.86 201842.6 85317.37 9024.97 3462704.41 626591.77 4011681.99 3152.64 1248009.78 2683.52 83152.49 16106.57 164173.6 28736918.98 68420.63 1865014.52 2507730.5 492295.4 0 214306.95 40419.54 60271732.16000001 27 71464 Naknada za izgradnju javnih garaža 0 0 453575.55 0 0 0 453575.55 28 7147 Naknade za korišćenje opštinskih puteva 209099.09999999998 104224.7 0 51279.07 49052.29 3601 23662.11 0 0 108972.47 146579.61 5370.74 0 0 701841.09 29 7148 Godišnja naknada pri registraciji drumskih motornih vozila, traktora i priključnih vozila 8721.4 227179.2 169247.81 152662.41999999998 147590.54 66492.77 77215.08 8502.94 120504.52 53252.05 191432.23 21970.83 321434.89 8495.93 28865.72 21930.23 95940.61 903595.01 111508.76 90519.59 149763.79 31140.16 3855.2 44495.27 105751.51000000001 3162068.46 30 71489 Ostale naknade za puteve 6654.62 137674.95 316175.86 12984.86 246077.56 27465.26 586278.73 93801.75 760861.08 0 4521.35 0 91793.96 900 2285189.98 31 7149 Ostale naknade 54598.689999999995 9626.8 684.19 283.3 0 2255437.18 27123.82 5785.09 8665.5 2359781.6 17546.31 184399.52 565837.67 13917.88 0 0 0 5503687.549999999 32 715 Ostali prihodi 23473.879999999997 747896.23 197033.01 202418.23 3082967.29 992820.74 145858.82 178102.56 950816.1300000001 36803.520000000004 4047133.94 68513.95 889146.1299999999 1558.83 73289.13 80513.98000000001 147515.51 4887634.26 62397.810000000005 753774.3500000001 160003.3 64807.14 749.15 13646.269999999999 96687.88 17905562.04 33 7151 Prihodi od kapitala (od kamata, akcija i udjela u dobiti i rente) 3542 401287.1 146001.75 6588.19 22758.37 3892.4 5806.26 435964.47 50118.950000000004 5304 21062.17 1375642.21 14581.03 224999.87 4496.7 232.39 13.1 0 2722290.9600000004 34 7152 Novčane kazne i oduzete imovinske koristi 142.28 215715.29 2513.89 45622.630000000005 624594.84 44868.95 3672.68 2704.34 524749.8 19510.67 314893.84 1953.54 196575.31 260 2068.23 15985.22 12198.33 936931.96 141215.36 93049.06 19934.34 321.76 3628.8 93897.88 3317008.999999999 35 71525 Kamate zbog neblagovremenog plaćanja lokalnih poreza 1154173.13 0 366.82 137056.48 0 4322.07 0 0 0 1295918.5 36 7153 Prihodi koje organi ostvaruju vršenjem svoje djelatnosti 4998.71 27955 24455.56 116628.08 273296 50508.43 17646.18 0 2181346.55 4122.81 56069.87 23510.57 72623.66 390968.99 12527.52 1572.28 30023.12 28319.27 0 7497.23 0 3324069.83 37 71532 Prihodi od zakupa poslovnih prostora 0 0 0 0 0 0 0 0 38 7155 Ostali prihodi 14790.89 102938.84 24061.81 40167.52 1304199.32 668067.6 68919.34 171505.82 408420.15 11486.59 1114929.08 62437.6 636500.95 1298.83 21101.95 35714.19 41264.53 2047034.62 35289.26 385986.84 32434.42 12231.46 195 2507.14 2790 7246273.75 39 72 Primici od prodaje imovine 0 1282026 1039505.4099999999 8905 1162170.72 82777.41 0 12540 611526 8218.38 210738 12220.63 2007594.5 0 0 135730.5 53007.92 864307.24 44619.26 282476.11 223122.52 70386.53 0 0 0 8111872.13 40 721 Primici od prodaje nefinansijske imovine 0 1282026 1039505.4099999999 8905 1162170.72 82777.41 0 12540 611526 8218.38 210738 12220.63 2007594.5 0 0 135730.5 53007.92 864307.24 44619.26 282476.11 223122.52 70386.53 0 0 0 8111872.13 41 7211 Prodaja nepokretnosti 1282026 1039505.4099999999 8905 1162170.72 82777.41 0 12540 611526 8218.38 210738 12220.63 2007594.5 135730.5 53007.92 864307.24 44619.26 282476.11 223122.52 70386.53 0 0 0 8111872.13 42 7212 Prodaja osnovnih sredstava 0 0 0 0 0 0 0 43 722 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 44 7221 Prodaja akcija 0 0 0 0 0 0 0 45 7222 Prodaja ostalih hartija od vrijednosti 0 0 0 0 0 0 0 46 73 Primici od otplate kredita i sredstva prenesena iz prethodne godine 1079606.61 29280677.98 2337667.02 7054521.73 16507761.02 702662.9 310225.55 997246.52 608771.3 2173648.79 2810892.91 3007271 9865998.88 1862970.52 1477462.69 2505030.5100000002 9116795.629999999 30828856.86 767630.14 10100367.88 1962020.46 743937.88 2586033.73 763413.87 2401512.19 141852984.56999996 47 731 Primici od otplate kredita 112348.3 4813.92 10810.48 0 23165.97 191.41 64800 2660.77 9399.7 20248.03 8895.65 0 0 0 257334.22999999998 48 732 Sredstva prenesena iz prethodne godine 967258.31 29280677.98 2332853.1 7054521.73 16496950.54 702662.9 310225.55 997246.52 608771.3 2173648.79 2787726.94 3007079.59 9865998.88 1798170.52 1477462.69 2502369.74 9107395.93 30808608.83 767630.14 10091472.23 1962020.46 743937.88 2586033.73 763413.87 2401512.19 141595650.33999997 49 74 Donacije i transferi 3004091.8000000003 5533704.6 7177231.42 9372545.56 54 6657057.09 3723253.73 2323729.8899999997 256038.68 3689972.74 134296.56 3244668.16 9036702.1 3100086.79 4064965.9499999997 3271651.54 6554859.239999999 3931331.88 7579768.6899999995 438310.63 4519110.35 2626366.31 2531356.4499999997 5132705.850000001 4198790.18 102102650.19000001 50 741 Donacije 72180.31 347579.98 200466.47999999998 481917.61000000004 54 381057.09 189214.38 0 256038.68 397433.34 115296.56 328458.46 191980.74 39950 44241.23 839137.3400000001 59206.81 3931331.88 0 428310.63 334463.95 50000 89762.51 625931.78 381469.61 9785483.37 51 7411 Tekuće donacije 72180.31 235821.05 83600 295917.61000000004 54 381057.09 69527.19 256038.68 107000 115296.56 8400 48235 39950 44241.23 39500 31488.66 477810.26 0 67000 50000 0 625931.78 108842.56 3157891.98 52 7412 Kapitalne donacije 111758.93 116866.48 186000 119687.19 290433.34 320058.46 143745.74 0 799637.3400000001 27718.15 3453521.62 428310.63 267463.95 89762.51 0 272627.05 6627591.39 53 742 Transferi 2931911.49 5186124.62 6976764.9399999995 8890627.950000001 0 6276000 3534039.35 2323729.8899999997 0 3292539.4000000004 19000 2916209.7 8844721.36 3060136.79 4020724.7199999997 2432514.2 6495652.43 0 7579768.6899999995 10000 4184646.4 2576366.31 2441593.94 4506774.07 3817320.57 92317166.82000001 54 7425 Transferi od ZZZ CG 40993.81 94091.81 0 45702.44 12836.17 0 0 0 0 412.38 31064.2 0 225100.81000000003 55 7421 Transferi od budžeta Države 286700 95000 177468.3999999999 6276000 312755.75 31290.580374999903 0 19000 643418.4 360249.36 138440 532928 0 234440.6 10000 124600 152989.4 50000 154732.72 0 9600013.210375002 56 7426 Transferi od Egalizacionog fonda 1485936.81 5091124.62 4587317.67 6172520.750000001 3221283.6 1094281.22 2053301.59 1631269.45 8201302.96 1288059.06 2483292.52 1391828.32 3924714.58 0 5346115.74 0 4060046.4 1365504.84 1272900.69 2803310.25 2178696.7199999997 59652807.79000001 57 7427 Dotacije opštinama 1118280.87 2117887.06 2718107.2 1198158.089625 1239237.81 1239237.81 1398992.2 1398992.2 1040685.88 2038009.85 0 1999212.35 0 1057872.07 1118280.87 1517666.9 1638623.85 22839245.009625003 58 75 Pozajmice i krediti 0 192216.12 0 0 0 0 1230000 20603.18 570428.05 0 0 0 20488 0 380000 0 0 396400.11000000004 0 0 215843.31 0 0 96195 0 3122173.77 59 751 Pozajmice i krediti 0 192216.12 0 0 0 0 1230000 20603.18 570428.05 0 0 0 20488 0 380000 0 0 396400.11000000004 0 0 215843.31 0 0 96195 0 3122173.77 60 7511 Pozajmice i krediti od domaćih izvora 192216.12 1230000 20603.18 570428.05 0 20488 380000 24535.27 0 0 126814.05 96195 0 2661279.67 61 7512 Pozajmice i krediti od inostranih izvora 0 371864.84 0 89029.26 0 0 460894.10000000003 62 UKUPNI PRIHODI (71+72+73+74+75) 5613363.210000001 69947650.1 19471101.89 28871667.060000002 73293283.44 13967533.23 10210482.08 3975320.9 31877246.57 10180003.27 34614293.34 8810684.07 45038815.39 5487708.41 8217145.779999999 10278967.620000001 33444586.900000002 156577997.10000002 13374014.929999998 34350583.56 18166124.859999996 6445330.16 6129983.119999999 9327736.670000002 11979690.77 669651314.4300001