Vaše trenutno stanje
- Zahtevano
- Analitika
- Oglaševanje
Prikaži podrobnosti
+------------+---------+--------+--------+----------+-+--------------------+ |Šifra |aktivnost|Enota |Količina|Cena/enoto|%|Strošek SIT (brez | |stroška | |mere | |SIT | |DDV) | | | | | | | | | +------------+---------+--------+--------+----------+-+--------------------+ |1 |2 |5 |6 |7 |8|9=6x7x8/100 | | | | | | | | | +------------+---------+--------+--------+----------+-+--------------------+
+----+---------------------------+-----+------+---------+-----+------------+ | |Cesta U1-cestišče | M2| 1925| 14.000| 0| 0| | | | | | | | | +----+---------------------------+-----+------+---------+-----+------------+ | |Cesta U1-pločnik | M2| 420| 10.000| 0| 0| | | | | | | | | +----+---------------------------+-----+------+---------+-----+------------+ | |Cesta U2-cestišče | M2| 2847| 14.000| 100| 39.860.800| | | | | | | | | +----+---------------------------+-----+------+---------+-----+------------+ | |Cesta U2-pločnik | M2| 854| 10.000| 100| 8.541.600| | | | | | | | | +----+---------------------------+-----+------+---------+-----+------------+ | |Cesta E cestišče | M2| 1055| 14.000| 100| 14.770.000| | | | | | | | | +----+---------------------------+-----+------+---------+-----+------------+ | |U1-javna razsvetljava | Kom| 11| 420.000| 0| 0| | | | | | | | | +----+---------------------------+-----+------+---------+-----+------------+ | |U2-javna razsvetljava | Kom| 22| 363.636| 100| 8.000.000| | | | | | | | | +----+---------------------------+-----+------+---------+-----+------------+ |11 |Obračunski stroški gradnje | | | | SIT| 71.172.400| | |in opreme | | | | | | | | | | | | | | +----+---------------------------+-----+------+---------+-----+------------+
+---+------------------------+------+-----+--------+----+----------+ | |Vodovd NL DN 100 |M1 |1100 |40.000 |50 |22.000.000| | |(nodularna litina) | | | | | | | | | | | | | | +---+------------------------+------+-----+--------+----+----------+ |21 |Sroški gradnje in | | | |SIT |22.000.000| | |opreme | | | | | | | | | | | | | | +---+------------------------+------+-----+--------+----+----------+
+-----+--------------------------+-----+------+---------+-----+------------+ | |Kanal odpadne vode GRP DN | M1 | 244| | 100| 15.000.000| | |250 po cesti E | | | | | | | | | | | | | | +-----+--------------------------+-----+------+---------+-----+------------+ | |Kanal odpadne vode GRP DN | M1 | 541| 60.000| 100| 32.460.000| | |po cestah U2 | | | | | | | | | | | | | | +-----+--------------------------+-----+------+---------+-----+------------+ | |Kanal odpad. vode GRP DN | M1 | 345| 60.000| 100| 20.700.000| | |250 po U1 | | | | | | | | | | | | | | +-----+--------------------------+-----+------+---------+-----+------------+ | |Kanal padavinske vode ABC | M1 | 244| 0| 100| 17.000.000| | |DN 600 po cesti E | | | | | | | | | | | | | | +-----+--------------------------+-----+------+---------+-----+------------+ | |Kanal padavinske vode ABC | M1 | 347| 68.000| 100| 23.596.000| | |DN 500/400 po cesti U1 | | | | | | | | | | | | | | +-----+--------------------------+-----+------+---------+-----+------------+ | |Kanal padavinske vode ABC | M1 | 431| 61.000| 100| 26.291.000| | |DN 300 po cestah U2 | | | | | | | | | | | | | | +-----+--------------------------+-----+------+---------+-----+------------+ | |Kanal padavinske vode ABC | kom | 110| 60.000| 100| 6.600.000| | |DN 250 po cestah U2 | | | | | | | | | | | | | | +-----+--------------------------+-----+------+---------+-----+------------+ | |Čistilna naprava | kom | 1| 40.000| 100| 40.000.000| | | | | | | | | +-----+--------------------------+-----+------+---------+-----+------------+ |31 |Obračunski stroški gradnje| | | | SIT| 181.647.000| | |in opreme | | | | | | | | | | | | | | +-----+--------------------------+-----+------+---------+-----+------------+
+-----+--------------------------+-----+------+----------+----+------------+ | |NN dovod od TP do odjemnih| |1 |56.000.000|100 | 56.000.000| | |mest | | | | | | | | | | | | | | +-----+--------------------------+-----+------+----------+----+------------+ | |Trafo postaja + SN | kom |1 |25.000.000|100 | 25.000.000| | | | | | | | | +-----+--------------------------+-----+------+----------+----+------------+ | |Ostalo | | | | | | | | | | | | | | +-----+--------------------------+-----+------+----------+----+------------+ |41 |Stroški gradnje in opreme | | | |SIT | 81.000.000| | | | | | | | | +-----+--------------------------+-----+------+----------+----+------------+
+-----+--------------------------+-----+------+----------+----+------------+ | |TK kabli (kabelska |M1 |1 |19.000.000|100 | 19.000.000| | |kanalizacija) | | | | | | | | | | | | | | +-----+--------------------------+-----+------+----------+----+------------+ |51 |Stroški gradnje in opreme | | | |SIT | 19.000.000| | | | | | | | | +-----+--------------------------+-----+------+----------+----+------------+
+--+-------------------------+---+----+---------+---+----------+ | |Plinska postaja |kom| 1|4.600.000|100| 4.600.000| | | | | | | | | +--+-------------------------+---+----+---------+---+----------+ | |Plinovodno omrežje |M1 |1100| 25.818|SIT|28.400.000| | | | | | | | | +--+-------------------------+---+----+---------+---+----------+ |61|Stroški gradnje in opreme| | | |SIT|33.000.000| | | | | | | | | +--+-------------------------+---+----+---------+---+----------+ +--------------+-+-+-+---+-----------+ |SKUPAJ | | | |SIT|407.819.400| | | | | | | | +--------------+-+-+-+---+-----------+ |Brez 4, 5 in 6| | | |SIT|274.819.400| | | | | | | | +--------------+-+-+-+---+-----------+
+-+-------------------------+--+-+-+---+-+ | |VODOVODNO OMREŽJE |M1| |0| |0| | | | | | | | | +-+-------------------------+--+-+-+---+-+ | |KANALIZACIJA – ODPADNA |M1| |0| |0| | | | | | | | | +-+-------------------------+--+-+-+---+-+ | |KANALIZACIJA – PADAVINSKA|M1| |0| |0| | | | | | | | | +-+-------------------------+--+-+-+---+-+ | |SKUPAJ | | | |SIT|0| | | | | | | | | +-+-------------------------+--+-+-+---+-+
+-+----------------+--+-----+------+---+-----------+ | |ČISTILNA NAPRAVA|M2|600 |19.680| | 11.808.000| | | | | | | | | +-+----------------+--+-----+------+---+-----------+ | |CESTE U2 |M2|3.700|24.000| | 88.800.000| | | | | | | | | +-+----------------+--+-----+------+---+-----------+ | |SKUPAJ | | | |SIT|100.608.000| | | | | | | | | +-+----------------+--+-----+------+---+-----------+
+--+------------------------------------+---+----+-------+---+----------+ | |Cesta U1-cestišče | M2|1925| 14.000|100|26.950.000| | | | | | | | | +--+------------------------------------+---+----+-------+---+----------+ | |Cesta U1-pločnik | M2| 420| 10.000|100| 4.200.000| | | | | | | | | +--+------------------------------------+---+----+-------+---+----------+ | |Cesta U2-cestišče | M2|2847| 14.000| 0| 0| | | | | | | | | +--+------------------------------------+---+----+-------+---+----------+ | |Cesta U2-pločnik | M2| 854| 10.000| 0| 0| | | | | | | | | +--+------------------------------------+---+----+-------+---+----------+ | |Cesta E cestišče | M2|1055| | 0| 0| | | | | | | | | +--+------------------------------------+---+----+-------+---+----------+ | |Krožišče – javna razsvetljava |kom| 1|700.000|100| 700.000| | | | | | | | | +--+------------------------------------+---+----+-------+---+----------+ | |U1-javna razsvetljava (svetilke) |Kom| 11|420.000|100| 4.620.000| | | | | | | | | +--+------------------------------------+---+----+-------+---+----------+ | |U2-javna razsvetljava (svetilke) |Kom| 22|363.636| 0| 0| | | | | | | | | +--+------------------------------------+---+----+-------+---+----------+ |11|Obračunski stroški gradnje in opreme| | | |SIT|36.470.000| | | | | | | | | +--+------------------------------------+---+----+-------+---+----------+
+--+------------------------------------+--+----+------+---+----------+ | |Vodovod NL DN 100 (nodularna litina)|M1|1100|40.000|50 |22.000.000| | | | | | | | | +--+------------------------------------+--+----+------+---+----------+ |21|Sroški gradnje in opreme | | | |SIT|22.000.000| | | | | | | | | +--+------------------------------------+--+----+------+---+----------+
+--+------------------------------------------------+---+---+------+---+-+ | |Kanal odpadne vode GRP DN 250 po cesti E | M1|244| | 0|0| | | | | | | | | +--+------------------------------------------------+---+---+------+---+-+ | |Kanal odpadne vode GRP DN po cstah U2 | M1|541|60.000| 0|0| | | | | | | | | +--+------------------------------------------------+---+---+------+---+-+ | |Kanal odpad.vode GRP DN 250 po cesti U1 | M1|345|60.000| 0|0| | | | | | | | | +--+------------------------------------------------+---+---+------+---+-+ | |Kanal padavinske vode ABC DN 600 po cesti E | M1|244| | 0|0| | | | | | | | | +--+------------------------------------------------+---+---+------+---+-+ | |Kanal padavinske vode ABC DN 500/400 po cesti U1| M1|347|68.000| 0|0| | | | | | | | | +--+------------------------------------------------+---+---+------+---+-+ | |Kanal padavinske vode ABC DN 300 po cestah U2 | M1|431|61.000| 0|0| | | | | | | | | +--+------------------------------------------------+---+---+------+---+-+ | |Kanal padavinske vode ABC DN 250 po cestah U2 |kom|110|60.000| 0|0| | | | | | | | | +--+------------------------------------------------+---+---+------+---+-+ | |Čistilčn naprava |kom| 1|40.000| 0|0| | | | | | | | | +--+------------------------------------------------+---+---+------+---+-+ |31|Obračunski stroški gradnje in opreme | | | |SIT|0| | | | | | | | | +--+------------------------------------------------+---+---+------+---+-+
+--+-------------------------------+---+-+----------+---+-+ | |NN dovod od TP do odjemnih mest| |1|56.000.000| 0|0| | | | | | | | | +--+-------------------------------+---+-+----------+---+-+ | |Trafo postaja + SN |kom|1|25.000.000| 0|0| | | | | | | | | +--+-------------------------------+---+-+----------+---+-+ | |Ostalo | | | | 0|0| | | | | | | | | +--+-------------------------------+---+-+----------+---+-+ |41|Stroški gradnje in opreme | | | |SIT|0| | | | | | | | | +--+-------------------------------+---+-+----------+---+-+
+---+-------------------------------------------+---+--+-------------+----+-+ | |TK kabli (kabelska kanalizacija) | M1| 1| 19.000.000| 0|0| | | | | | | | | +---+-------------------------------------------+---+--+-------------+----+-+ |51 |Stroški gradnje in opreme | | | | SIT|0| | | | | | | | | +---+-------------------------------------------+---+--+-------------+----+-+
+--+-------------------------+---+----+---------+---+-+ | |Plinska postaja |kom| 1|4.600.000| 0|0| | | | | | | | | +--+-------------------------+---+----+---------+---+-+ | |Plinovodno omrežje | M1|1100| 25.818|SIT|0| | | | | | | | | +--+-------------------------+---+----+---------+---+-+ |61|Stroški gradnje in opreme| | | |SIT|0| | | | | | | | | +--+-------------------------+---+----+---------+---+-+ +--------------+-+-+-+---+----------+ |SKUPAJ | | | |SIT|58.470.000| | | | | | | | +--------------+-+-+-+---+----------+ |Brez 4, 5 in 6| | | |SIT|58.470.000| | | | | | | | +--------------+-+-+-+---+----------+
+-+-------------------------+--+-+-+---+-+ | |VODOVODNO OMREŽJE |M1| |0| |0| | | | | | | | | +-+-------------------------+--+-+-+---+-+ | |KANALIZACIJA – ODPADNA |M1| |0| |0| | | | | | | | | +-+-------------------------+--+-+-+---+-+ | |KANALIZACIJA – PADAVINSKA|M1| |0| |0| | | | | | | | | +-+-------------------------+--+-+-+---+-+ | |SKUPAJ | | | |SIT|0| | | | | | | | | +-+-------------------------+--+-+-+---+-+
+-+----------------+--+-+------+---+-+ | |ČISTILNA NAPRAVA|M2| |19.680| |0| | | | | | | | | +-+----------------+--+-+------+---+-+ | |CESTE U2 |M2| |24.000| |0| | | | | | | | | +-+----------------+--+-+------+---+-+ | |SKUPAJ | | | |SIT|0| | | | | | | | | +-+----------------+--+-+------+---+-+
+--------+--------------------+---------------+-------------+--------------+ |Šifra |Aktivnost |Zadruga Nova |Občina | Skupaj| |stroška | |Dragočajna | | | | | | | | | +--------+--------------------+---------------+-------------+--------------+ |1 |CESTE, ZUNANJE | 71.172.400,00|36.470.000,00|107.642.400,00| | |UREDITEV, JAVNA | | | | | |RAZSVETLJAVA | | | | | | | | | | +--------+--------------------+---------------+-------------+--------------+ |2 |VODOVODNO OMREŽJE | 22.000.000,00|22.000.000,00| 44.000.000,00| | | | | | | +--------+--------------------+---------------+-------------+--------------+ |3 |KANALIZACIJA | 181.647.000,00| 0,00|181.647.000,00| | | | | | | +--------+--------------------+---------------+-------------+--------------+ |4 |ELEKTROENERGETSKO | 81.000.000,00| 0,00| 81.000.000,00| | |OMREŽJE | | | | | | | | | | +--------+--------------------+---------------+-------------+--------------+ |5 |TELEKOMUNIKASIJSKO | 19.000.000,00| 0,00| 19.000.000,00| | |OMREŽJE | | | | | | | | | | +--------+--------------------+---------------+-------------+--------------+ |6 |PLINSKA POSTAJA IN | 33.000.000,00| 0,00| 33.000.000,00| | |PLINOVODNO OMREŽJE | | | | | | | | | | +--------+--------------------+---------------+-------------+--------------+ | |SKUPAJ VSE | 407.819.400,00|58.470.000,00|466.289.400,00| | | | | | | +--------+--------------------+---------------+-------------+--------------+ | |SKUPAJ BREZ 4, 5 IN | 274.819.400,00|58.470.000,00|333.289.400,00| | |6 | | | | | | | | | | +--------+--------------------+---------------+-------------+--------------+
+-+----------------------------------------------------+---+-----------+ |1|SKUPAJ CESTE, ZUNANJE UREDITVE IN JAVNA RAZSVETLJAVA|SIT|168.157.226| | | | | | +-+----------------------------------------------------+---+-----------+ |2|SKUPAJ VODOVODNO OMREŽJE |SIT| 24.530.000| | | | | | +-+----------------------------------------------------+---+-----------+ |3|SKUPAJ KANALIZACIJA |SIT|202.536.405| | | | | | +-+----------------------------------------------------+---+-----------+ |4|SKUPAJ ELEKTROENERGETSKO NAPAJANJE |SIT| 90.315.000| | | | | | +-+----------------------------------------------------+---+-----------+ |5|SKUPAJ TELEKOMUNIKACIJSKO OMREŽJE |SIT| 21.185.000| | | | | | +-+----------------------------------------------------+---+-----------+ |6|SKUPAJ PLINOVODNO OMREŽJE |SIT| 36.795.000| | | | | | +-+----------------------------------------------------+---+-----------+ |7|SKUPAJ DRUGA DOKUMENTACIJA |SIT| 0| | | | | | +-+----------------------------------------------------+---+-----------+ | |SKUPNI OBRAČUNSKI STROŠKI INVESTICIJE |SIT|544.518.631| | | | | | +-+----------------------------------------------------+---+-----------+ | |OBRAČUNSKI STROŠKI INVESTICIJE BREZ 4, 5, 6 IN 7 |SIT|395.223.631| | | | | | +-+----------------------------------------------------+---+-----------+
+-+---------------------------------+--+------+ | |NETO STANOVANJSKE POVRŠINE SKUPAJ|M2|14.500| | | | | | +-+---------------------------------+--+------+ +-+-----------------------------+------+---------+ | |IZRAČUN KOMUNALNEGA PRISPEVKA|SIT/M2|27.256,80| | | | | | +-+-----------------------------+------+---------+
+-+----------------------+---+------------+ | |HIŠE S TLORISOM 200 M2|SIT|5.451.360,00| | | | | | +-+----------------------+---+------------+ | |HIŠE S TLORISOM 300 M2|SIT|8.177.040,60| | | | | | +-+----------------------+---+------------+
+-+-----------------------------------------------------+---+----------+ | |OBRAČUNANI STROŠKI OBSTOJEČE KOMUNALNE INFRASTRUKTURE|SIT|65.033.662| | | | | | +-+-----------------------------------------------------+---+----------+ +-+---------------------------------+------+--------+ | |NETO STANOVANJSKE POVRŠINE SKUPAJ| M2 | 14.500| | | | | | +-+---------------------------------+------+--------+ | |IZRAČUN KOMUNALNEGA PRISPEVKA |SIT/M2|4.485,08| | | | | | +-+---------------------------------+------+--------+
+-+----------------------+---+------------+ | |HIŠE S TLORISOM 200 M2|SIT| 897.016,03| | | | | | +-+----------------------+---+------------+ | |HIŠE S TLORISOM 300 M2|SIT|1.345.524,04| | | | | | +-+----------------------+---+------------+