Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+-------------------+---------+----------+----------------------+ | Vrsta komunalne | % | Delež | Cena (ocena | | opreme | | | investicije) | +-------------------+---------+----------+----------------------+ |Cestno omrežje (z | 41,11 %| 31,20 %| 584.240,35 €| |opornimi zidovi in | | | | |odkupi zemljišč) | | | | +-------------------+---------+----------+----------------------+ |Javna parkirna | 1,44 %| 1,09 %| 20.400,00 €| |mesta (24 mest) | | | | +-------------------+---------+----------+----------------------+ |Začasni priključek | 0,24 %| 0,19 %| 3.469,07 €| +-------------------+---------+----------+----------------------+ |Sprehajalne potke | 1,64 %| 1,24 %| 23.310,32 €| +-------------------+---------+----------+----------------------+ |Odpadno | 7,13 %| 5,41 %| 101.330,79 €| |kanalizacijsko | | | | |omrežje | | | | +-------------------+---------+----------+----------------------+ |Meteorno | 8,88 %| 6,74 %| 126.279,23 €| |kanalizacijsko | | | | |omrežje | | | | +-------------------+---------+----------+----------------------+ |Vodovodno in | 5,67 %| 4,31 %| 80.650,00 €| |hidrantno omrežje | | | | +-------------------+---------+----------+----------------------+ |Elektroenergetsko | 13,75 %| 10,44 %| 195.453,00 €| |NN omrežje | | | | +-------------------+---------+----------+----------------------+ |Plinovodno omrežje | 7,49 %| 5,69 %| 106.500,00 €| +-------------------+---------+----------+----------------------+ |Javna razsvetljava | 5,05 %| 3,83 %| 71.720,00 €| +-------------------+---------+----------+----------------------+ |TK + KKS omrežje | 4,31 %| 3,27 %| 61.256,92 €| +-------------------+---------+----------+----------------------+ |EKO otok (S in J) | 0,95 %| 0,72 %| 13.563,14 €| +-------------------+---------+----------+----------------------+ |Zelene površine | 1,87 %| 1,42 %| 26.649,60 €| +-------------------+---------+----------+----------------------+ |Hortikulturna | 0,46 %| 0,35 %| 6.500,00 €| |ureditev | | | | +-------------------+---------+----------+----------------------+ |Nepredvidena dela | 10,00 %| 7,59 %| 142.132,24 €| +-------------------+---------+----------+----------------------+ |Projektna | 13,77 %| 10,45 %| 195.700,00 €| |dokumentacija | | | | +-------------------+---------+----------+----------------------+ |Geodetske storitve | 2,50 %| 1,90 %| 35.533,06 €| |(posnetki, | | | | |parcelacija, | | | | |ureditev mej) | | | | +-------------------+---------+----------+----------------------+ |Inženiring | 3,00 %| 2,28 %| 42.639,67 €| +-------------------+---------+----------+----------------------+ |Nadzor | 2,50 %| 1,90 %| 35.533,06 €| +-------------------+---------+----------+----------------------+ |Skupaj | 131,77 %| 100,00 %| 1.872.860,46 €| +-------------------+---------+----------+----------------------+
+-------------------+---------+----------+----------------------+ | Vrsta komunalne | % | Delež | Cena (ocena | | opreme | | | investicije) | +-------------------+---------+----------+----------------------+ |Cestno omrežje (z | 55,22 %| 40,20 %| 584.240,35 €| |opornimi zidovi in | | | | |odkupi zemljišč) | | | | +-------------------+---------+----------+----------------------+ |Javna parkirna | 1,93 %| 1,40 %| 20.400,00 €| |mesta (24 mest) | | | | +-------------------+---------+----------+----------------------+ |Začasni priključek | 0,33 %| 0,24 %| 3.469,07 €| +-------------------+---------+----------+----------------------+ |Sprehajalne potke | 2,20 %| 1,60 %| 23.310,32 €| +-------------------+---------+----------+----------------------+ |Odpadno | 9,58 %| 6,97 %| 101.330,79 €| |kanalizacijsko | | | | |omrežje | | | | +-------------------+---------+----------+----------------------+ |Meteorno | 11,93 %| 8,69 %| 126.279,23 €| |kanalizacijsko | | | | |omrežje | | | | +-------------------+---------+----------+----------------------+ |Vodovodno in | 7,62 %| 5,55 %| 80.650,00 €| |hidrantno omrežje | | | | +-------------------+---------+----------+----------------------+ |Javna razsvetljava | 6,78 %| 4,93 %| 71.720,00 €| +-------------------+---------+----------+----------------------+ |EKO otok (S in J) | 1,28 %| 0,93 %| 13.563,14 €| +-------------------+---------+----------+----------------------+ |Zelene površine | 2,52 %| 1,83 %| 26.649,60 €| +-------------------+---------+----------+----------------------+ |Hortikulturna | 0,61 %| 0,45 %| 6.500,00 €| |ureditev | | | | +-------------------+---------+----------+----------------------+ |Nepredvidena dela | 10,00 %| 7,28 %| 105.811,25 €| +-------------------+---------+----------+----------------------+ |Projektna | 18,50 %| 13,47 %| 195.700,00 €| |dokumentacija | | | | +-------------------+---------+----------+----------------------+ |Geodetske storitve | 3,36 %| 2,44 %| 35.533,06 €| |(posnetki, | | | | |parcelacija, | | | | |ureditev mej) | | | | +-------------------+---------+----------+----------------------+ |Inženiring | 3,00 %| 2,18 %| 31.743,38 €| +-------------------+---------+----------+----------------------+ |Nadzor | 2,50 %| 1,82 %| 26.452,81 €| +-------------------+---------+----------+----------------------+ |Skupaj | 137,35 %| 100,00 %| 1.453.353,00 €| +-------------------+---------+----------+----------------------+
+----------------------------------------------+---------------+ |Stroški komunalne opreme | 1.453,353,00 €| +----------------------------------------------+---------------+ |(ps) prispevna stopnja zavezanca | 1,0| +----------------------------------------------+---------------+ |Površina obračunskega območja | 32.300,00 m2| +----------------------------------------------+---------------+ |Površina neto tlorisnih površin objektov | 9.561 m2| +----------------------------------------------+---------------+ |C(pi1) (obračunski stroški načrtovane | 78,053 €/m2| |infrastrukture na m2 zemljišča predvidenega za| | |pozidavo) | | +----------------------------------------------+---------------+ |C(ti1) (obračunski stroški načrtovane | 152,010 €/m2| |infrastrukture na m2 neto tlorisne površine | | |objekta) | | +----------------------------------------------+---------------+
+--------+-----+--------+--------+--------+--+----+----+-------------+ | Tip |Enota|Površina| Bruto | Neto |Kd| Dp | Dt | KP | | objekta| | parcele|tlorisna|tlorisna| | | | | | | | v m2 | | | | | | | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p01 | 421| 327,75| 273,13| 1|0,50|0,50|37.189,154 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p02 | 395| 327,75| 273,13| 1|0,50|0,50|36.174,461 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p03 | 548| 327,75| 273,13| 1|0,50|0,50|42.145,541 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p04 | 484| 327,75| 273,13| 1|0,50|0,50|39.647,834 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p05 | 528| 327,75| 273,13| 1|0,50|0,50|41.365,007 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p06 | 444| 327,75| 273,13| 1|0,50|0,50|38.086,768 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p16 | 523| 327,75| 273,13| 1|0,50|0,50|41.169,874 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p17 | 533| 327,75| 273,13| 1|0,50|0,50|41.560,141 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p18 | 551| 327,75| 273,13| 1|0,50|0,50|42.262,621 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p19 | 495| 327,75| 273,13| 1|0,50|0,50|40.077,127 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p20 | 493| 327,75| 273,13| 1|0,50|0,50|39.999,074 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p21 | 550| 327,75| 273,13| 1|0,50|0,50|42.223,594 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p22 | 656| 327,75| 273,13| 1|0,50|0,50|46.360,420 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p23 | 697| 327,75| 273,13| 1|0,50|0,50|47.960,514 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |A |p24 | 638| 327,75| 273,13| 1|0,50|0,50|45.657,940 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p07 | 373| 189| 157,50| 1|0,50|0,50|26.527,770 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p08 | 394| 189| 157,50| 1|0,50|0,50|27.347,330 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p09 | 348| 189| 157,50| 1|0,50|0,50|25.552,103 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p10 | 328| 189| 157,50| 1|0,50|0,50|24.771,570 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p11 | 329| 189| 157,50| 1|0,50|0,50|24.810,596 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p12 | 355| 189| 157,50| 1|0,50|0,50|25.825,290 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p13 | 378| 189| 157,50| 1|0,50|0,50|26.722,903 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p14 | 389| 189| 157,50| 1|0,50|0,50|27.152,196 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p15 | 395| 189| 157,50| 1|0,50|0,50|27.386,356 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p25 | 347| 189| 157,50| 1|0,50|0,50|25.513,076 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p26 | 370| 189| 157,50| 1|0,50|0,50|26.410,690 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p27 | 483| 189| 157,50| 1|0,50|0,50|30.820,703 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p28 | 463| 189| 157,50| 1|0,50|0,50|30.040,169 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p29 | 421| 189| 157,50| 1|0,50|0,50|28.401,050 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p30 | 371| 189| 157,50| 1|0,50|0,50|26.449,716 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p31 | 306| 189| 157,50| 1|0,50|0,50|23.912,983 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p32 | 300| 189| 157,50| 1|0,50|0,50|23.678,823 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p33 | 259| 189| 157,50| 1|0,50|0,50|22.078,730 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p34 | 253| 189| 157,50| 1|0,50|0,50|21.844,570 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p35 | 250| 189| 157,50| 1|0,50|0,50|21.727,490 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |B |p26 | 273| 189| 157,50| 1|0,50|0,50|22.625,103 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p37 | 350| 180,6| 150,50| 1|0,50|0,50|25.098,120 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p38 | 253| 180,6| 150,50| 1|0,50|0,50|21.312,533 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p39 | 366| 180,6| 150,50| 1|0,50|0,50|25.722,546 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p40 | 265| 180,6| 150,50| 1|0,50|0,50|21.780,853 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p41 | 130| 180,6| 150,50| 1|0,50|0,50|16.512,253 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p42 | 197| 180,6| 150,50| 1|0,50|0,50|19.127,040 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p43 | 269| 180,6| 150,50| 1|0,50|0,50|21.936,960 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p44 | 148| 180,6| 150,50| 1|0,50|0,50|17.214,733 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p45 | 187| 180,6| 150,50| 1|0,50|0,50|18.736,773 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p46 | 129| 180,6| 150,50| 1|0,50|0,50|16.473,227 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p47 | 165| 180,6| 150,50| 1|0,50|0,50|17.878,187 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p48 | 160| 180,6| 150,50| 1|0,50|0,50|17.683,053 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |C |p49 | 203| 180,6| 150,50| 1|0,50|0,50|19.361,200 | | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ |obstoječ|p50 | 457| 240| 200,00| 1|0,50|0,50|33.036,232 | |objekt | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+ | | | 18620|11473,05| 9560,88| | | |1.453.352,998| | | | | | | | | | € | +--------+-----+--------+--------+--------+--+----+----+-------------+
KP(ij) znesek dela komunalnega prispevka, ki
pripada posamezni vrsti komunalne opreme na
posameznem obračunskem območju,
A(parcela) površina parcele,
C(pij) obračunski stroški, preračunani na m2 zemljišča
predvidenega za gradnjo na obračunskem območju
za posamezno vrsto komunalne opreme,
D(p) delež zemljišča predvidenega za pozidavo pri
izračunu komunalnega prispevka,
K(dej) faktor dejavnosti,
A(tlorisna) neto tlorisna površina objekta,
C(tij) obračunski stroški, preračunani na m² neto
tlorisne površine objekta na obračunskem območju
za posamezno vrsto komunalne opreme,
D(t) delež neto tlorisne površine objekta pri izračunu
komunalnega prispevka,
i posamezna vrsta komunalne opreme,
j posamezno obračunsko območje.