VODA - svazek obci (10 63730880) m XXX XXXX Souélové vyfiétové.<.> <.>
<br> Celkové vyliémvéni véech poloiek vypoétu ceny podle
cenonch pfedpisfi pro vodné a stoéné
<br> Za kalendél‘nr (011' 2012.DPH 14.0 %
<br> Souewvé vyuuovani dilNch nubevaleiskych vyucmvani Den
<br> Provomvalm VODA.swank 0th (K: 63730550)
<br> hnpsz/ldb3-excel.officeapps.Iive.com/x/7layouts/xlprintview.aspx?.<.> <.>
<br> #1
<br> Tabulk: 5.1
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br> Naklady pm vypncex oeny pro vnuné a slucné
Nakladuvé Wlolky Mérné Voda puma Wda odpaunl
Rédak lean Skulecnosl Ka1kulaoe 5101.0” Skuleénosl Kalkmam anll
1 2 3 4 5 6 1 I 9
1.Mllevlil "10.<.> “ 0.435200 0.452000 0.022702 0.000255 0.003000 4.002745
1 1 ~ aumva mda podlemnl 4pavrchova mll KC 0.318520 0.323200 -0.006872 0.000000 0.000000 0.000000
1 2 - pllna v00: phavalé’odpadnl Veda pieuani m1! Kb 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
1 3 - chemlle 1111le 0.016930 0.021800 -0.004070 0.000000 0.000000 0.000000
1 4 - 0515011 «alarm m1 Kl: 0.105750 0.117000 41.011250 0.000255 0.003000 41.002745
2.211.111! MILKC 0.345801 0.353000 0.007195 0.205151 0.208500 0.003339
2 1 ‘ eleklncka enema Nil KI‘.0.345801 0.353000 0.007190 0.205161 0.200500 -0.003338
2 2 ~ 05131!“ energie (glyn.Fauna a kapalna) Nil Kc 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
3.dey MILKE 1.402655 1.420040 41.027205 0.151670 0.186521 -0.004051
3.1 « pl‘lmé my (111le 0.081520 1.001150 0.019530 0.122943 0.126832 0.003509
3 Z - 051mm nsuhnl' néklady ml] Kt 0.421135 0.426790 0.007555 0.038727 0.039009 -0.001162
4.Oslllnlpflmi niklldy MILKC 0.951549 0.505030 41.014201 0.060051 0.073500 41.013449
4 1 - odmsya ploslfeuky obnovy mlr.majelku rml K0 0.040668 0.050000 0.001334 0.000000 0.000000 0.000000
4.2 - opravy lnhaslvuklummn najelku "1|ch 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
4 3 - nmem lmrasitukxumlhn malelku mil Kt 0.770800 0.770000 0.000000 0.000000 0.000000 0.000000
4 4 - papmky Ia VpruSlénI odpadnld‘ ved MII Kc 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
4 5 - 05131111 pmvozm néklad extant ml! Kb 0.003903 0.102000 0.000037 0.058095 0.055000 43.008004
4 6 ~ 051mm provoznl néklady ve vlasml Veil mfl KC 0.038120 0.043030 -0.004910 0.001055 0.008500 0.007445
5.Flnancnl ntklldy mII.K¢ 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
5.Wrublll rails MILKE 0.005000 0.006000 0.000000 0.000000 0.000000 0.000000
7.Sprivnl 1221' MILK: 0.325734 0.345000 0.013255 0.000000 0.000000 0.000000
0.Uplné vlaunl nAklndy MILKE 3.410541 3.551770 47.090823 0.427137 0.451511 41.024304
A M11013 lnkaslrukmvm podle VDME mll Kt 230.95 238.96 0 on 33.30 33.30 0.00
B Pol‘iZDVaC' Gena proveznma ma] mll Kb 0.51 0.51 0.00 0.01 0.01 0.00
C Paul prawvnlkfl 0500 4.1 4.1 0.0 0.5 0.5 0.0
D V003 puns 1ak|ulovana um "13 0.113450 0.115926 0.002470
E - 210110 dnmécnuslv mm: 0.101570 0.103000 0001430
F Voda aflpadnl adv vakxurované m1|m3 0.024451 0.025000 0.000510
5 - 1100a Gammon“ "111.1113 0.024481 0.025000 0.000519
H Veda sléikové (aklurovana M11113 0.001458 0.001800 0.000342
| Vufla 00030111 0131mm m11 7113 0.000000 0.030000 -0.030000
<.> 1 FIInA nebo 00118an was piavzaw 77111 rm 0.000000 0.000000 0.000000
K Pimé "EDD odpadni V003 91605113 [“11 mt! 0.000000 0.000000 0.000000
9.JEDNOTKDVE NAKLADV KI‘JMJ 30.59 30.72 47.13 18.47 15.05 035
Vvflétovéni véech poloiek Wnoétu cen pro vodné a sloéné
Taburka C 2a
Kalkwovana cena pro vedné a slocné
Ten Mérné mm mm Veda odpadnl
Radak ledn Skumbncsl Kalkulaoe Rom“ Skuleénafl Kalxulaoe Rom”
1 2 3 4 5 0 7 3 9
<br> 10 Uplné Vlaslnl nAklady ~ UVN r1111 K0 3.470947 3.561770 -0.090023 0.427137 0.451521 0.024384
11 Kabkulatml ask r1111 Kl‘.0.050000 0.045345 0.010543 0.027030 0.010500 0.009333
11 a ~podll10VN “/u 1.73 1.39 0.34 6.52 4.10 2.42
11 I) ~ 21 11 na tom} 3 ubnavu mlr majeflm milké 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
11 c Pyasu‘euky v 013m: ubnnvy a skulel: jejloh carpi"! 1111‘ Kb 0.000000 0.000000 0.000000 0.000000 0 000000 0.000000
12 Celkem UVN+ nsk mil ml 3.530035 25.611115 41.000200 0.454570 0.470021 -0.015051
13 Voda faklumvana pflné.onuadni‘sréikuva "111 Ht! 0.113450 0.115925 0.002470 0.025039 0.025000 -0.000861
14.CENA pm Vodné.slotné KUME 31.12 31.15 -0.03 17.54 17.54 0.00
15 CENA pm vodne.slncné 4 DFH KHmS 215.40 35.51 70.03 2D 00 20.00 0.00
<br>
<br>
<br>
<br>
<br>
<br> Wpramval' mack: Pavel
xnmmxovsl Kociénuva Jana
Te1elnn 551552755
<br> Datum 20.5 2013
smém Pargét Mcjrmr
amen voda svamk-obcx@seznam :2
<br> 24.15.2013 13:02

VODA - svazek obci (10 63730880) 23 rok 2012 Skupinovy vodovo.<.>.l\t‘lps://db}~excel.ofi'lceapszive.com/x/Vlayoms/xlprintview.aspx’7
<br> 1k
<br>
<br> Celkové vyfibtovénl v§ech poloiek vypoétu ceny podle
canovf/ch piadpisfi pro vodné a staéné
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br>
<br> la kalendéml rok 2012.DPH 14 0 % Frevuzovatel VODA - svazek and (IC 63730030)
Dllbl odhévalelské Vyflflavénl curly Skuplnovi vodovnu Tahulka 1‘.1
Nakxaay pro vy'pnéal :eny pro vouné a statue
Nékladové pololky Mama Vbda pllné V00! 0003an
XXXXX XXXX Skmebnosl Kalkuiam RXXX" Sku|EtnaIl Kalkuiaoe anfl
X X X 4 5 6 7 0 9
1.Mahdi! MILK: 0.432562 0.454000 0.022230 0.000000 0.000000 0.000000
1 1 - sumvfi voda Dodzsmnl 9 pawchova mll Kb 0.315352 0.322000 0.006649 0.000000 0.000000 0.000000
1 Z » pimé voda plavzalémflpaflnl voda predané INLKC 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
L3 v memkélte MLKL 0.011460 0.015800 -D.004340 0.000000 0.000000 0.000000
1 4 - 05131111 mammal mll K15 0.105750 0.117000 41.011250 0.000000 0.000000 0.000000
2.Energle m1|.K¢ 0.200411 0.206000 4.005689 0.000000 0.000000 0.000000
2 1.elekmcké energve rrll Kb 0.280411 0.296000 ~0.005539 0.000000 0.000000 0.000000
2.2 » usmlnieuevgie (Wyn.pevné a kipalna) ml K0 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
3."my MILKG 1.304255 1.391540 4.011205 0.000000 0.000000 0.000000
3 1.Vim mmy mil KC 0.901520 1.001150 0.019530 0.000000 0.000000 0.000000
3 2 - oslalnl asubnl néklady mil Kb 0.382735 0.300300 0.007055 0.000000 0.000000 0.000000
4.0511011 prim nlklady MILK: 0.923901 0.934330 41.010343 0.000000 0.000000 0.000000
4 1 ~ udpisy a prosuedky obnovy In" na}elku m1 Kl: 0.048566 0.050000 4.001334 0.000000 0.000000 0.000000
4.2 ~ cplavy mlrasuuklumiho mplku mH Kl: 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
4 3 » “519m mlrasuuktumino majelku 00le 0.770800 0.170000 0.000000 0.000000 0.000000 0.000000
4.4 ~ poulatky vypouskénl odpadnich vud mil KC 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
4 5 - oslalni Drovnml naklady axlerru' MLKC 0.056480 0.072000 41.005511 0.000000 0.000000 0.000000
4 B » ustalnl provoml naklady ve vtasml 1220 m1 KC 0 030032 0041530 #00340! 0.000000 0.000000 0.000000
5.Fluinln! niklldy MILKE 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
5.Wmhnl mile "IDLKC 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
7.Spréwll r2201 "01.116 0.325134 0.345000 41.019266 0.000000 0.000000 0.000000
!.l'Jplnl vluml nlklldy mil.KC 3.326949 3.411510 41.084121 0.000000 0.000000 0.000000
A mdnula Infrasuuklurm pants VDME m1 KC 229 09 220.69 0.00 0.00 0.00 0.00
B Puffimvacl an: provamlhu Ira} mH Kb 0.50 0.50 0.00 0.00 0.00 0.00
C PoMpmmvnlkI‘A 0500 3.0 3.8 0.0 0.0 0.0 0.0
D Veda pl|né Valdmovanfi ml I113 0.110320 0.112526 -0.002206
E — 1 who dumécnnsll m” m3 0.090670 0.099000 0001130
F V063 nape-1n! 00v laklmovana mul m3 0.000000 0.000000 0.000000
G - I who dummnsll "11.7113 0.000000 0.000000 0.000000
H V003 sréi‘kové lakmrované rml m3 0.000000 0.000000 0.000000
l V003 anpadn! éléléné mll 1113 0.000000 0.000000 0.000000
J Ptlrla nebo udpaflnl vma prewar: MII r113 0.000000 0.000000 0.000000
K Pllnfi Hebe oflpaflnl Veda pfeflana m“ m 0.000000 0.000000 0.000000
9.JEDNOTKOVE NAKLADV KEIIIIJ 30.15 30.32 -0.15 0.00 0.00 0.00
Vvflétovénl v§ech noloiek vVnoétu cen pro vodné a sloéné
Tabulka 0.2a
Kammovana ma pm vodne a swam <.>
Tex: Mérfl Veda plmé was ndpadni
Rédek 120D Skumbflusl Kalkulace Rum” Skulacnosl Ka|kulace R020“
1 2 3 4 5 B 1 3 9
10 Dplne vlasml néklady - UVN ml K0 3.326949 3.411670 0.004721 0.000000 0.000000 0.000000
11 Kalkulatni 118k MLKC 0.050675 0.043000 0.016375 0.000000 0.000000 0.000000
11 a.1700” 1 [NM 7: 1.80 1.26 0.54 0.00 0.00 0.00
11 b ~ 2! 11 rla mm! a ohnovu lnfi majFJku ml Kx‘.0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
11 c Proslfedxy v plénu cbrmvy a skuleb jajmh fgrpénl In“ K: 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
12.Cetkem CNN 4 215k mu H13 3 396824 3.454070.0 057040 0.000000 0.000000 0.000000
13.V003 hk‘umwné pvlna.adpadm‘yéikové mII m3 0 ”0320 0.112525 - 002206 0.000000 0.000000 0.000000
14 XXXX mo XXXX.slotné KM": XX.XX XX XX X XX 0.00 0.00 0.00
15 CENA pro vodne.slabné ‘ DPH KUm3 35.00 35.00 0.00 0.00 0.00 0.00
wpramval' Kleéka Pavel Dalum 20 6 2013
Konuobval Kacxénnvé kna Schvém Palgal‘.Molml'r
Teielon 554652750 Emu voda.svamk-obd@semam (2
<br> 1 z I 24.6.2013 12:5