Za kafendAlni rok: 2017,DPH 15.0 % Dll6i odbgratelsk6 porovndni ceny,Raoet i 1 : i l,J 1.2,i.c " 1 '4,2 : i 2.1: - ' ' 2.2 i ',_1:,3 :1 : 3 2 ; ;.1,<.>.<.> j i4,1 ; : 4.2 : i +.a l ia,a.i 5,<.> i 5.1.i5.2 ' i 5,3.i : 6.:,7 - : : 8.i s,a i 1o,l A : B.C i i D i ' r :,; U ! i H.: 1,i - '.! l : K I,Text : l i R6oer : : i i.r iEbNot(oVENA(Ab'V,12 tipln6 vr3stni ndktady - UVN i13 <.>,Kalkuladniz isk t'14 i- nodilz UVN (onentadniukazatel) i 15,<,> ; z t13 ng rozvgj a obnovg i1t1aslr,maiefky 1 16,<.>,CeJkgm UVN + zjsk,17,<,> Voda fqt{groyalq pitn6,odpad*i+sr6ikov6.18.<.> CENA provodn6.stodn6.19 : CeruR pro vodn6,stodn6 + DPH ',ip Prostiediy ounovy intraiiruii ma;ettu ia ioi i i Tvorba prostfedk& od r.2009 :,Fipe,t{plclirel4ri' 90 r 2oos,M6rn6 i Voda pitnA : iedn i Skuteenost,Kalkulace : i mil.Kd : 26.5618€4,26.144425: : m i t.kc ' 12701682 ' tz.tosaog,I mif.Kd,7.218202 i 7.050823 i I mit,kd : 1,a8or66.1 osopso,<,> mil.K6 i 5.261714 I 5.903309 : mil.Ke i e.zzelss.6.eso/s2 j,mil.Kd ' 5.932322 6,602129 <.>,mit.ke t o i{glzT 0.38s313 i.mit.kc ' ia.r?ai r.re.gCasrA I mil.Kd 12.999970 13.517195 i mil K6 s tieiiet s c763rs i mlt.*c qa,<.> s,ttz.a,t i lg.gseati l i mit.Kd I 0.000000 : 0-000000 I,mirre r s;sgsea,g,azeifi j I m!!,(e <.>,42 5836s8- i 4s I 6.9710 t.j mil:K0 i 0:000000.0100000! i i mil.K6.8.129266 6.768984l I XXX,xc I o.oooooo I o-oooooo j.mi l.Kd.S.SZ1OtS,O,aZOtg+ i m11,ke ; i,i siosr i o,a+eesg 1 i mll.Kc : 0.000000 : 0.000000 l i XXX.ri i- o.oooooo i o.oooooo : I mtt.ki i i.esigab i e.e+ieos,I mf f.KC : 13.256121 | 13.174208',<,> mir.xc : ris.zo+toz i izg.ooggo3 ; mii.Kd,sgl4.22',4046.s9 I j m i i K d i i i ; o s o b : r i: :,mit,m3 ; 3,1937,21 : 3:206000 i : mi l :m3,<,> 2] ]9272.2O10000; mi!,m3,:.mil.m3.m i l.m g <.>,i mil.m3 : : i I mil.m3,O.eOAaO+' 0.607000,<,> mi l.mg ' : Tabuf ka C:1 Skute6nost Kalkulace Rozdil 6.774581,6:047121,0:727460 j 0,<,> 0pp0-p0- <.>,0:09-0-q0-9.:.<.>.<.>.p,<.> 00p0-00,0,00p000,0:0.00000,0,000000,5:42786 _2 ': 4 907914 ; 0,519948 1 1.346719: 1.' t3S2O7,0.207512,7.270263 7.g3g472: -0.669209,s.iisiaii ',6.44340s i -o.ogoii5,i ; 1.516991,1.496067: 0020?24.: 12.396?09 12.008024 0.388185.8.677247.8.361790 : 0.315457 :' ' ' ' ' ' ' ' ' : 3.718962 3.646234 A 072728 : so.3bbsi7 ' sr.oss+ra,4.zos5zz j 0:000000 i 0:000000 j oro-ooooo j 3.422145 3.590892 : -0.168747,+e,sssiio2 j ii,taaidzli;t -o ssaeio I 0.000000i 0:000000; 0,000000' 12.856592 12.546612 i 0.309980; o.cbgroo',<,> oi.iioaii : -d,<.> iitaiii' 5.635284 : S.gqOgtg -O.Sr tegS,6722148 5878836,0.843312 o.0ooboo" o.oo00oo : o.oooooo o.ooooooi o.ooooooI o.ooooooj 3.300079 3.046903 01253170 <.>,10:1?6!1? : e:584lll,A:64:?:141 ) 103,080073,102.23197:3 ^ 0,848150,30il.53,2792.47 ; 262.05 i.l : : ' : i i r 2,ssoeao I t,46oooo i :o.offiiro j J1296186 i 1r310000 i -0:-0.13.814 : 0.719413 i 0.720000 | -0.000587 : s,33g66e i o,bgoooo l -o,zlesal j ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' : ; 0.000000.0.000000,0.000000,Porovnini v5ech poloiek v',ipodtu ceny pro vodn6 a stodnd podle ceno{ch piedpisri pro vodne a stodn6 Piijemce vodn6ho a 6toen€ho: VodArensk6 spolednost Chrudim,a.s.(lCO 274842111 piev6Znd okres Chrudim N6lii;at pil vypoeeilCni p;o 'od;6 ;;io$6 N6kladov6 poloiky R91dil <.>,0.417439 : I 0,598279 i ' ' ',' ' ' ' f 0,16737-9.0:293376 i -0.641s95 :.<.> o,iraiar ; {,669807,-0,044436 j -0.518s83 i !,517215.:-o-,-99.1-7-5-8-.<.> i :-1:653180 i 0.000000 i -i.oaiize I :.0-.586052 i 0:000000: 1.360282: 0.000000 i :0.4485?1 i l,p-08803,0:000090 J 0.000000 i 4.721031 ' 0.081913 ; -0.305741 i' -ieiisit :'.' ' ' ' ' ' ' : i: -o.otzzig: o,unn,i i : ' i -0.002566; Kalkulovand cena pro vodn6 a stodn6 : Skutednost l :.' ' ' '.- '.'.' ',' '.' '.' ' ' - ' - ' ' ' '.<.> '.' '.'.j 40.30.128.704162'l o.+scs83 i 40.24 0.06 ' ' ' ' ' ' ' ' ' l 129,<.> 009903 j -0:30574't 7.534178 -1 080795 Tafulka t,2 Vooi oopaonr l 33,08 ; 32:15 j 0:93 j 103,08-0_073,<.> 102.231923 | 0,848150,7]94052; 9.967613,12,!7.35p1 t,',<,> 6:98 _ 9:75,-2,77,: 0.000000 0 000000 0.000000,' ' ' ' ' ' ' ' ' ' ' ' - 1 110.274125.112.199536 | -1.925411 : 3.ii6r$ i 3.isooool -o.oostot i 35.3e 35.28.0.'!1 : 40.69 40.57 0.12 | r"orb;- i C;iffi! j 14.581303 ; 45.334289 i' t i 328.078830 j i I.326:262388 i Tabulka d.3 y"$ o{*gdn!.Skute6nost,Kalkulace' : :.]t1,863196 1 11.7-.7677.<.> ? : 10179 i.10.501 98.410929 | 100.422763 : ei,eit3eo j ei.ioi3ts r 6.453539 8.921385 ' : i 3 1.5 8 : 3 1.5 8.i : 36.32 i 36.32 : a j a i 700:00 i 92945.00 oA i 5,01 : 5.84.-0.83 l ' ' ' ' ' ' ' ' ' ' i.<.>.<.>.<.>.<.>.<.>.<.>.<.> i rni l.Kd i 0.000000 i 0.000000,O"O0OOOO I XXX xE i ies.rszsas i rso.sacosr -r.sg6s36,'.' ',' ' ' ',' ' ' ' ' '.' ' ' j mil.m3 i 3,193721 i 3.206000 : -0"012279 | keimC i qi.sz',42.ss: -o.zi : K6/m3 i t : I mii.re :,mil.Ke 262.017833 mil.Kd : i 252j04321.naOer.: ? 1,<.>.<.> : i 2 1.a i i i i.; i i r i t.22.b i i 2 3,l lt2:4: : i 2 5.: : - - : Text iirr' 4 "." re54 _i! gtt *tr'-i- podilz celkovfch UVN a zisku Foniurive Jolii - i0vr* t itsrst - ztoho: WN : kalkuladni zisk Cena pon...