-------------------------------------------------------------------------------------

---------------------------------------------------------------------------------------------------------------

---------------------------------------------------------------------------------------------------------------

, 2008.
--------------------------------------------------------


............................................................................................................. 3
1. ( ) .... 4
1.1. ..................................................................................... 4
1.2. ................................................................................................... 4
1.3. ................................................................................ 4
1.4. ............................................................ 4
1.5. .................................................................................... 5
2. ............................................................................................................. 6
2.1. ......................................................................................................... 6
2.2. .................................................................................................. 6
3. ...................................................................................... 6
3.1. .................................................................... 6
3.2. .................................................................................. 7
3.3. ...................................................................................... 8
3.4. .................................................................................................. 8
4. ............................................................................................................. 9
4.1. .................................................................................... 9
4.2. ................................................................................................. 10
4.2.1. ........................................................................................ 10
4.2.2. ............................................................................................ 10
4.2.3. ................................................................................................... 10
4.2.4. ( ) ...................................................................... 11
4.2.5. .............................................................................................. 11
4.2.6. ............................................................................................ 12
4.2.7. .................................................................................................. 12
5. ................................................................................................. 12
5.1. .......................................................................................................... 12
5.2. ........................................................................................................... 13
5.3. () ......................................................................................... 13
5.3.1. ............................................................................ 13
5.3.2. () .............................................. 13
5.3.3. ( ) ........... 14
5.3.4. ......................................................................... 14
6. ........................................................................................... 14

-2


. .
1.

1.1.

1.2.

1.3.

2.1.

2.2.

659.025,00

2.3.

2.

3.

73.225,00

3.1.

3.2.

3.3.

4.

732.250,00

732.250,00
73.225,00
659.025,00

4.1.

4.2.

;
; 1 ha
2008.

4.3.

2009.

4.4.

4.5.

1. .
2. .

5.

5.1.

5,12

5.2.

67,03%

5.3.

73,23%

5.4.

1 4,44

5.5.

(1-3 )

-3

1.

1.1.
1.1.
. .
1.

2.

3.

4.

5.

6.
(e-mail)

15, 26201
1234567890123
013/123-456
013/123-456
mihajlo_mihajlovic@hotmail.com

1.2.
1.2.
. .

1.

15, 26201
2.
123456789012
3.

07.07.2007.
4.

5.

5
( 4 )
6.

1.3.
1.3.

.
.

(h)
1.

2.

3.

25
55
7
87

1.4.

.

: (35 ha), (22 ha), (23 ha) (5 ha).
, , : (1 ha)
(1 ha).
2003. ,
, .
-4


(, ) . ,
,
.


. , .
1.5.
1.6.
. .
1.
2.1.
2.2.
2.3.
2.4.
2.5.
2.6.
2.
2.1.
2.2.
2.3.
2.4.
2.5.
2.6.
3.
3.1.
3.2.
3.3.
3.4.
3.5.
3.6.
3.7.
3.8.
3.9.
3.10.
3.11.
3.12.
3.13.
3.14.

.
.

ha
ha
ha
ha
ha
ha

83
2
-

m2
m2
m2
m3
m3
m2

500
300
120
80

* .

-5

3
2
2
1
1
1
1
1
1
1
1
1
3
5

2.
2.1.
.
.
.
,
.
,
.
, , .
, (
). ,
,
. ,
,
.

, .
,

.
, ,
.
.

,
.
.
2.2.
,
.

(, , .).
,
,
.

-6

3.
3.1.
.
1 ha. ,

, .
.
, ,
.
.

,
.
3.2.
(
), :
- 1 ha;
-
;
- ;
- (
);
- 3 ;
- ;
- .
3.2.
.
.

I

1.

*
II
(I+II)

659.025,00
659.025,00
73.225,00
732.250,00

659.025,00
659.025,00
73.225,00
732.250,00

(%)
90,00
90,00
10,00
100,00

* , 10%
.

-7

3.3.
3.3.
.
.

I

1.

2.

3.

4.

5.

2.500
1
1
1
1

138,90
85.534,97
104.539,50
80.694,57
41.005,96

347.250,00
85.534,97
104.539,50
80.694,57
41.005,96
659.025,00

3.4.
3.4.
.
.

I

1.

2.

II

1.
(I+II)

73.225,00
73.225,00
659.025,00
659.025,00
732.250,00

-8

73.225,00
73.225,00
659.025,00
659.025,00
732.250,00

(%)
10,00
10,00
90,00
90,00
100,00

4.
4.1.
4.1.

616.000,00

20,00

* , 5 .

-9

768.000,00
768.000,00

38.400,00

20,00

30.800,00 616.000,00

20,00

464.000,00

23.200,00 464.000,00

20,00

IV

248.000,00
248.000,00

12.400,00

III

20,00

II

kg

1.

. .

40.000,00 800.000,00
800.000,00

4.2.
4.2.1.
4.2.1.
.

.
1.

I
10.286,98
10.286,98

II
III
IV
19.232,18
25.534,48
31.816,45
19.232,18
25.534,48
31.816,45

V
33.137,90
33.137,90

I
13.377,14
13.377,14

II
III
IV
25.026,23
32.182,39
41.412,21
25.026,23
32.182,39
41.412,21

V
43.140,26
43.140,26

4.2.2.
4.2.2.
.

.
1.
(D2)

4.2.3.
,
( -).

1.

558.495,76

5,00

(I+II+III+IV+V+VI)

(%)

. .

4.2.3.

III
6=
23/100

IV

7=
23/100

8=
23/100

27.924,79

27.924,79

27.924,79

27.924,79

418.871,81

27.924,79

27.924,79

27.924,79

27.924,79

418.871,81

I
4=
23/100

II
5=
23/100

27.924,79
27.924,79

9 = 2(4+5+6+7+8)

4.2.4. ( )
, .
, .
4.2.3.
.

.
1.

I
16.833,24
16.833,24

II
III
IV
31.491,17
41.798,48
52.126,12
31.491,17
41.798,48
52.126,12

V
54.281,10
54.281,10

4.2.5.
---------------------------------------------------------------------------- 659.025,00
------------------------------------------------------------------------------------- 5,00%
- 10

 -------------------------------------------------------------------- 5,00%
-------------------------------------------------------------------------- 5
------------------------------------------------------- 3
------------------------------------------------------------ 8 (2 4 )
Tabela 4.2.5.
. .
1.
2.
3.
4.

I
II
III
IV

8.966,45
7.893,20
6.806,69
5.706,77
29.373,11
4.593,26
3.466,00
2.324,82
1.169,54
11.553,62
40.926,73

I
5.
6.
7.
8.

V
VI
VII
VIII

II
(III=I+II)

86.899,25
87.972,50
89.059,01
90.158,93
354.089,69
91.272,44
92.399,70
93.540,88
94.696,16
371.909,18
725.998,87

95.865,70
95.865,70
95.865,70
95.865,70
383.462,80
95.865,70
95.865,70
95.865,70
95.865,70
383.462,80
766.925,60

:
- -------------------- 66.973,87
- ---725.998,87
- ----------------------------------------------------------------766.925,60
- ------------------------------------------------- 95.865,70
- -------------------------------- 29.373,11
- ------------------------------------ 11.553,62
4.2.6.
Tabela 4.2.6.
.
.

1.

2.
.
3.

4.

II

1.

2.

3.

4.

5.

6.

(I+II)
I

II

IV

23.664,12

44.258,41

57.716,87

73.228,66

76.278,16

10.286,98
13.377,14

19.232,18
25.026,23

25.534,48
32.182,39

31.816,45
41.412,21

33.137,90
43.140,26

60.432,46

88.731,82

108.634,89

157.951,73

144.299,89

27.924,79
16.833,24
0,00
-

27.924,79
31.491,17
0,00
-

27.924,79
41.798,48
0,00
-

27.924,79
52.126,12
29.373,11
-

27.924,79
54.281,10
11.553,62
-

15.674,43

29.315,86

38.911,62

48.527,71

50.540,38

84.096,58

132.990,23

166.351,76

231.180,39

220.578,05

- 11

III

4.2.7.
4.2.7.
.
.
I
II
1.
2.
3.
III
IV
V

(1+2+3)




(I-II)
(10%)
(III-IV)

III
IV
616.000,00
768.000,00

I
248.000,00

II
464.000,00

V
800.000,00

56.171,79

105.065,44

138.426,97

232.628,71

204.206,88

23.664,12

44.258,41

57.716,87

73.228,66

76.278,16

32.507,67

60.807,03

80.710,10

130.026,94

116.375,10

0
191.828,21
19.182,82
172.645,39

0
358.934,56
35.893,46
323.041,10

0
477.573,03
47.757,30
429.815,73

29.373,11
535.371,29
53.537,13
481.834,16

11.553,62
595.793,12
59.579,31
536.213,81

5.
5.1.
5.1.
.
.
I
1.

2.

3.

II

4.

5.
6.
7.
III

(1+2+3)

2.1.

2.2.

3.1.
3.2.

(4+5+6+7)

4.1.

4.2.

(I-II)

II

IV

745.804,01

248.000,00

464.000,00

616.000,00

768.000,00

1.292.096,81

13.554,01**

248.000,00

464.000,00

616.000,00

768.000,00

800.000,00

732.250,00

73.225,00

659.025,00

492.096,81

418.871,81
73.225,00

732.250,00

75.354,61

140.958,90

186.184,27

640.255,53

635.695,37

732.250,00

659.025,00

73.225,00

56.171,79

105.065,44

138.426,97

203.255,60

192.653,26

19.182,82

35.893,46

47.757,30

53.537,13

59.579,31

0,00

0,00

0,00

383.462,80

383.462,80

13.554,01

172.645,39

323.041,10

429.815,73

127.744,47

656.401,44

* , 1, 2 3 .
** .

- 12

III

5.2.
5.2.
.
.

5.

(1+2)


2.1.
2.2.

(3+4+5)

3.1.
3.2.

III

(I-II)

I
1.
2.
II
3.
4.

II

III

IV

13.554,01

248.000,00

464.000,00

616.000,00

768.000,00

1.292.096,81

13.554,01**
-

248.000,00
-

464.000,00
-

616.000,00
-

768.000,00
-

800.000,00
492.096,81
418.871,81
73.225,00

732.250,00

75.354,61

140.958,90

186.184,27

256.792,73

252.232,57

732.250,00
659.025,00
73.225,00

56.171,79

105.065,44

138.426,97

203.255,60

192.653,26

19.182,82

35.893,46

47.757,30

53.537,13

59.579,31

-718.695,99

172.645,39

323.041,10

429.815,73

511.207,27

1.039.864,24

* , 1, 2 3 .
** .

5.3. ()
.
5.3.1.
= / > 1
:
;
.
= 1.292.096,81 / 252.232,57 = 5,12
,
). ,
( ).
5.3.2. ()
= / x 100
:
;
.
= 536.213,81 / 800.000,00 x 100 = 67,03%
5,00% ( ).
, (

).
- 13

5.3.3. ( )
= / x 100
:
.
= 536.213,81 / 732.250,00 x 100 = 73,23%
5,00% ( ).
, (

).
5.3.4.
= /
= 732.250,00 / 536.213,81 = 1,37
, 1,37 .
, 1 4,44 (0,037 12 ).
6.

, :
- ( 5.3.1.);
- ( 5.3.2.);
- ( 5.3.3.);
- . 1 4,44
( 5.3.4.).
,
.

.
---------------------------------------

---------------------------------------

---------------------------------------

---------------------------------------
- 14 -