71Tekući prihodi687175.929999999912935759.0799999983751239.075559174.7320062543.083006129.282106029.46291858.1600000000312732516.051935788.1411920001.891101070.58132322.1000000015205406.12940913.2989999999262241.716742315.4153207990.979999992303337.818308062.354725635.68<Žabljak>1077740.11<Šavnik>316136.611411709.882066616.32165795238.479 711Porezi358641.647098025.4299999993037642.61999999964538834.215568896.9318961791793088.67117647.7900000000110863636.671019216.446826545.909999999944834.016391576.840000001188921.16590191.379134385.434023853.530000000333449349.5899999961514950.13000000016963997.082682842.3499999996<Žabljak>698520.25<Šavnik>298498.91123580.171878011.02114001867.139 7111Porez na dohodak fizičkih lica279798.292437760.282558234.283730871.953610142.361059837.08901953.9966236.752452960.99798961.232180558.47824622.924235953.32156467.79433438.5469292.53026547.7618754762.741339784.582125248.38777063.46<Žabljak>337845.58<Šavnik>178539.98853192.591345100.3254535176.129999995 71131Porez na nepokretnosti57668.472627891.16222288.99290430.649999999977923520.07363214.48283354.2527065.825574918.4971471.272759972.6246000.67913138.21091478956.6657688.53600274.334689209.3850350.072483910.291048221.59<Žabljak>180923.9<Šavnik>102496.6782592.26123949.1430670421.960000005 71132Porez na promet nepokretnosti2829.421416109.7744676.45260082.313115419.48312806.27397159.116784.472177052.7473061.21379297.0212199.96331333.711601436983.391474.9853530.72469786.5642544.311614429.91752470.22<Žabljak>151915.65<Šavnik>604.6288649.63153607.0714920822.940000003 71175Prirez porezu na dohodak fizičkih lica18345.46616264.22212442.9257449.29919815.02160321.17210621.337560.75658704.4575722.74506717.862010.46911151.615525.3740812.7895929.42343500.747535590.9182271.17740408.5105087.08<Žabljak>27835.12<Šavnik>16857.6399145.69255354.4913875446.109000001 713Takse1462.5290820.9837982.2230508.8175915.6931232.779874.9700000000011594.32250240.2111787.55126827.230000000017809.2646066.991631.526854.11000000000148437299.47838672.5424177.2895190.64108243.94<Žabljak>14726.279999999999<Šavnik>5632.799502.88000000000153028.162217567.1 71312Lokalne administrativne takse958.525514.6710936.932251149673.085756.54313.971494.5275100.196301.548480.592129.9634880.071631.524537.4648418306.5161939.99827.0512606.4826720.95<Žabljak>6091.27<Šavnik>311.66237.514133.16550878.87 7135Lokalne komunalne takse504137737.0627045.297997.7999999999992084525476.2755610175140.025486.0539487.825679.311186.922316.65018992.97676732.6414350.2333758.133609.72<Žabljak>4582.8<Šavnik>5321.193265.38388951293971.21 7136Ostale takse127569.250105397.6199.80038858.8200000048826.0647913.27<Žabljak>4052.21<Šavnik xsi:nil="true" />00372717.02 714Naknade315442.065017317.17585591.4199999999830513.41000000013092057.7800000003331740.19220462.2800000000315997.681377526.01888023.23116859.21116630.431325715.4514105.64333823.57117589.640000000012595256.5717408955.729999997749693.5887944.61999999991877983.64<Žabljak>332963.38000000006<Šavnik>11629.94273446.7588132.5941930926.59 7141Naknada za korišćenje dobara od opšteg interesa206261.6329072.6124655.849999999998037.45000000000131437.5599999999981387.0498022.121728.2233418.1499367.0512183.49000000000230058.49413071.08320158987.3799999999875410.5941884.39108347.76000000001037168.4926387.93<Žabljak>0<Šavnik>7960.0400000000018050.1824881.311578098.79 71411Naknada za korišćenje voda205883.517695115822.71426.1920316.261387.0491018.97850.264122.598465.558522.1930058.49399338.52320153671.0875410.5916022.1639339.351246.2210902.78<Žabljak xsi:nil="true" /><Šavnik>7791.278050.1824881.311332542.11 71412Naknada za izvađeni materijal iz vodotoka08273.150000000001.4400<Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" />008274.59 71413Naknada za zaštitu voda od zagađivanja378.139617.175606611.2611121.37003.15877.9629295.64901.5013732.565316.3025862.2369006.9735922.2715485.15<Žabljak xsi:nil="true" /><Šavnik>168.7700231860.35999999996 71414Naknada za korišćenje rezultata geoloških istraživanja1760.430003661.30000000<Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" />005421.7300000000005 7142Naknade za korišćenje prirodnih dobara102305.77639680.0700000001320983.21390680.92070522.259380.66057432.31189599.21217400.6555517.16359837.618555.4121774.837552.982430896.2385987.1578490.501960.7<Žabljak>138493.25<Šavnik>0005867050.73 71421Naknada za korišćenje šuma102305.770320983.21284562.3770522.254180189599.21106199892.768555.4121774.837552.981361402.8185987.1578490.501960.7<Žabljak>133134.88<Šavnik>0003322761.69 71422Naknada za korišćenje morskog dobra000000000<Žabljak xsi:nil="true" /><Šavnik>0000 71423Naknada za korišćenje rudnog bogatstva0051329.32000146272.20000<Žabljak xsi:nil="true" /><Šavnik>000197601.52000000002 71424Naknada za korišćenje mineralnih sirovina89217.05054789.22999999999653962.6657432.310217400.6544898.16203672.6501069493.4200<Žabljak>5358.37<Šavnik>0001796224.5 71425Naknada za korišćenje luke-nautički turizam550463.0200000000<Žabljak xsi:nil="true" /><Šavnik>000550463.02 7143Ekološke naknade (koje se plaćaju prilikom registracije vozila)000000000<Žabljak xsi:nil="true" /><Šavnik>0000 7145Naknade za korišćenje građevinskog zemljišta00000100000<Žabljak>19469.08<Šavnik>00019569.08 7146Naknada za komunalno opremanje građevinskog zemljišta3094.614149873.7230461.26221079.542838794.23131615.3617234.919645.911205549.7581034.622228171.523072.4154174.63740.7331551.892731.7160486.4816201967.7536629.96712743.61473574.45<Žabljak>154649.06<Šavnik>0190220.619787.91999999999830448886.570000004 71464Naknada za izgradnju javnih garaža0000000272058.990<Žabljak xsi:nil="true" /><Šavnik>000272058.99 7147Naknade za korišćenje opštinskih puteva00108441.4100000000294583.660022238.7917285.489200080237.525151.19<Žabljak>10624.84<Šavnik>189000360544.87000000005 7148Godišnja naknada pri registraciji drumskih motornih vozila, traktora i priključnih vozila3780.0593773.5234362.4167889.3221825.9933631.9336942.734623.5554222.0118022.3289010.0710696.9145760.18847.6136241794.3642893.29433088.8554335.5444732.31<Žabljak>5930.2<Šavnik>1779.919614.853463.361486645.1700000002 71489Ostale naknade za puteve104917.2675128.697171.0126903.855524.730238764.22017333.3289958.97060408.03<Žabljak>2896.95<Šavnik>055561.160884568.17 7149Ostale naknade0034384.789999999991710.8500547854.69014107.733549.917885.501762.8817546.3168149.03315652.53<Žabljak>900<Šavnik>0001013504.2200000001 715Ostali prihodi11629.73529595.590022.81159318.321225672.68746977.3282603.54000000001156618.37241113.1616760.951849769.5431796.8368962.81999999995747.810044.249782.6485905.841511013.119999999914516.900000000001360930.0156565.75<Žabljak>31530.199999999997<Šavnik>374.985180.0847444.557644877.6499999985 7151Prihodi od kapitala (od kamata, akcija i udjela u dobiti i rente)1538401282.0358476.99908.878736.731939.502946.736473.2503687.4830719296.14556264.355088.17100962.51<Žabljak xsi:nil="true" /><Šavnik>33.32001197941.04 7152Novčane kazne i oduzete imovinske koristi54384.9534.8520820.789999999997832464.5822860.61109425058875.4310622.1680795.681568.8392842.2333.3403852.67462589.4766812.232303.23<Žabljak>5429<Šavnik>146.661493.5645926.8400000000041795701.03 71525Kamate zbog neblagovremenog plaćanja lokalnih poreza40028.42706.180000365.7546026.530<Žabljak>1872.21<Šavnik>00088999.09000000001 7153Prihodi koje organi ostvaruju vršenjem svoje djelatnosti4383.221053711469.93141036.0224698.812441.910373966.572267.6119554.32310.169475.6438890.08198824.966879.46-6438.2914598.65<Žabljak>14388.89<Šavnik>02586.520879871.4499999998 71532Prihodi od zakupa poslovnih prostora0000639595.4500000<Žabljak xsi:nil="true" /><Šavnik>000639595.45 7155Ostali prihodi5708.5123363.1518834.86138497.53393208.1582171.8248074.01154428.87169795.823192.09718938.5927960.36256566.27747.86013.26023501.2247307.812549.27199593.599663.87<Žabljak>9840.1<Šavnik>19511001517.713042769.5899999994 72Primici od prodaje imovine0680315.9733185.016655714482.157429.02005008218.3812602848.341804999.10011931.529653.86441581.3420968.07278138.1155301.52<Žabljak>21933.33<Šavnik>0004119400.6999999993 721Primici od prodaje nefinansijske imovine0680315.9733185.016655714482.157429.02005008218.3812602848.341804999.10011931.529653.86441581.3420968.07278138.1155301.52<Žabljak>21933.33<Šavnik>0004119400.6999999993 7211Prodaja nepokretnosti680315.9733185.016655714482.157429.025008218.3812602848.341804999.111931.529653.86441581.3420968.07278138.1155301.52<Žabljak>21933.33<Šavnik>0004119400.6999999993 7212Prodaja osnovnih sredstava00000000<Žabljak xsi:nil="true" /><Šavnik>0000 722Primici od prodaje finansijske imovine000000000000000000000<Žabljak>0<Šavnik>0000 7221Prodaja akcija0000000<Žabljak xsi:nil="true" /><Šavnik>0000 7222Prodaja ostalih hartija od vrijednosti0000000<Žabljak xsi:nil="true" /><Šavnik>0000 73Primici od otplate kredita i sredstva prenesena iz prethodne godine1031398.8929280677.982332853.17054521.7316501799.739999998702662.88310225.55997246.52608771.32173648.792800984.023007179.619865998.881862970.521477462.69292.069114806.96999999930825521.979999997767630.1410095013.81962020.46<Žabljak>743937.88<Šavnik>2586033.73763413.872401512.19139268585.27999997 731Primici od otplate kredita64140.58004849.2013257.08100.0264800292.067411.0416913.153541.57<Žabljak xsi:nil="true" /><Šavnik>000175304.7 732Sredstva prenesena iz prethodne godine967258.3129280677.982332853.17054521.7316496950.54702662.88310225.55997246.52608771.32173648.792787726.943007079.599865998.881798170.521477462.6909107395.9330808608.83767630.1410091472.231962020.46<Žabljak>743937.88<Šavnik>2586033.73763413.872401512.19139093280.57999998 74Donacije i transferi1210885.47000000022739140.67999999973098057.95999999954049902.3803258974.88999999971516584.27843135.9861632.541475494.04123001360145.14321581.591139691.021605439.15141037.432043146.291725561.523217077.9899999998243012.611641412.78<Žabljak>1043836.63<Šavnik>1036951.72020536.731549235.0641354773.81 741Donacije52180.31304056.2646036.53154088.090100356.5193438.33061632.5421119.591230073000.8544855.71035282.88019170.251725561.520243012.6171739.17<Žabljak>0<Šavnik>077505.7238855.523174192.3899999997 7411Tekuće donacije52180.31231056.26400154088.09100356.5168016.7561632.5412300035282.8804620108697.97017000<Žabljak xsi:nil="true" /><Šavnik>077505.7238855.52961992.55 7412Kapitalne donacije7300045636.5325421.58021119.5973000.8544855.71014550.251616863.55243012.6154739.17<Žabljak xsi:nil="true" /><Šavnik>0002212199.84 742Transferi1158705.16000000012435084.423052021.42999999973895814.2903158618.381423145.94843135.9801454374.4501287144.254276725.881139691.021570156.27141037.432023976.0403217077.989999999801569673.61<Žabljak>1043836.63<Šavnik>1036951.71943031.011510379.5438180581.42 7425Transferi od ZZZ CG Fond za profes.rehabilitaciju040533.050017435.9600000<Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" />104232.720162201.73 7421Transferi od budžeta Države21076.27024262.3999999999073158618.3838210000160918.45685.14000065000<Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" />12023.3503485793.94 7426Transferi od Egalizacionog fonda711908.642435084.422180963.942861053.421384935.94485002.240982606.89797940.734115807.48601421.151037571.54620231438900.00790902455994.4201504673.61<Žabljak>647656.13<Šavnik>611231.441249011.74886569.0326450355.767909 7427Dotacije opštinama425720.250806262.041034760.87358133.740471767.56471767.56532584.73532584.7379014.43585076.03209100010761083.570<Žabljak>396180.5<Šavnik>425720.26577763.2623810.518082229.982091 75Pozajmice i krediti02137000018000020000020603.18657026.2600000000182984.5600215883.31<Žabljak>0<Šavnik>0001477867.31 751Pozajmice i krediti02137000018000020000020603.18657026.2600000000182984.5600215883.31<Žabljak>0<Šavnik>0001477867.31 7511Pozajmice i krediti od domaćih izvora21370018000020000020603.18657026.260000126814.05<Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" />001205813.49 7512Pozajmice i krediti od inostranih izvora0000182984.56089069.26<Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" />00272053.82 UKUPNI PRIHODI (71+72+73+74+75)2929460.2945657263.719215335.13999999916670253.8437278824.977155196.0699999994132839.282152843.840000000314060446.155593149.3514734545.915471243.55000000124124901.673208067.664023815.139415502.717929922.52999999786383640.379999986309014.0118924226.8699999978600253.75<Žabljak>2887447.95<Šavnik>3939122.044195660.486017363.57352015865.579 <Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" /> <Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" /> <Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" /> <Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" /> <Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" /> <Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" /> <Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" /> <Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" /> <Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" /> <Žabljak xsi:nil="true" /><Šavnik xsi:nil="true" />