Porovnani vsech polozek Wpoetu ceny pro vodn6 a sto6n6 podle
cenowch piedpisrl pro vodn6 a sto6n6
<br> %
<br> Za kalenddinl rok: 2015,DPH 15.0
SouCtovd porovnenl dil6ich odb6ratetsktich vydCtovanr cen
<br> pitjemce vodn6ho a stodn6ho: Mdstys MarSovice (teo
00232181)
Tabulka d.1
<br> _
<br> z.?
<br> '
<br> *tu!!:letgte lp.tyl'.!9yl1q
<br> 3 <.>
<,> lMzdy
3.1 - piim6 mzdy
3.2 - oslatniosobni naklady
a.TostatniDirrne'6r;r;'
<br> N6ktady pro vip.o6er
<br> cefy-fqqdad
<br> a
<br> slqi
<br> \gp4lell
0.024000
<br> -0.006000
<br> 0.000000
o
<br> oooooo
<br> 0.000000
<br> o.ooomm_f lqqSgql
<br> 0.110000
<br> 0.000000
-0.015000
o
<br> oooooo-
<br> i
<br> o.oooooo
<br> 0.000000
o.oooooo
<br> o.oooooo-
<br> mil.Kd
<br> q <,>
<br> mil.KC
mi1.Ke
<br> 0.272000
<br> mi.Kd
<br> 9.10
<br> mil
<br> Ki
<br> 0.000000
0.364000
<br> 9.10
<br> 0.00
<br> 0.00
<br> 100
<br> F
<br> o
<br> mil.Kd
mil.Ka
<br> Lll
<br> G
<br> ooooooT
<br> o.oooooo
<br> 5.1
<br> 0 oooooo
<br> 0'00_0000 0.000000
<br> 0.000000 0.000000
5r
<br> 5.3
<br> 0.000000
o-ooooool
0.000000
<br> 0.00
<br> !'oda odpadni odvad6na fakiurovan;
ztoho dom6cnosii
<br> -
<br> o ooooool
0.000000
<br> 0.000000
0.000000
0.000000
<br> 0.000000
0.000000
<br> 0.000000
<br> 0.0000q0
<br> 0.000000
<br> Tabulka 6.2
<br> l\r6rni
Radek
<br> 1 <.>
12 <.>
t
<.> 11L
4
15 <.>
<br> l ti
<br> JEDNOTKOVE NAKLADY
Uplne vasrn,na.(ady - UvN
Kalkulsanlzisk
- podilz UVN
- z i.13 na rczvoja obnovLl
cerkem UVN + zisk
<br> 20
<br> Skutednost
27.20
<br>.-
<br> a.272AAO
<br> 0.092030
<br> Sk!teenosi
3J.4S
0.364000
<br> -9.20
<br> 0.00
<br> -0.092000
0.000000 0.092030
<br> 0.000000 9!!!990
0
<br> 0.00
<br> 33.83
<br> 0.000000
0.364000
0.0'i0000
<br> 0.000000
0.000030
0.000000
<br> o-oooood
0 000000
0.00
0.000000
0.000000
<br> 0.000000
<br> o.oooooo
0
<br> 0.000000
<br> 0.000000
<br> 0
o.oooooo-
<br> mil.Kd
m l.Ka
mrl.rn3
<br> 33.83
0.000000
0.364030
0.010000
<br> CENAjro vodne,sroang
<br> KaJm3
<br> 36.40
<br> 36.40
<br> 000
<br> CEN,pro vodne,sloane + DPH
UENA
<br> Kd/m3
<br> 41.86
<br> 41.86
<br> 0.00
<br> Prosr'eoay obnovy inf|asiruK <.>
Prosiiedky
infrasrru,<r.majetku
najelku za
z: rok
prcslreokir od r.2009
Tvorba prcsliedkir
Tvo.oa
<br> mil.K6
<br>,1
<br> 8
19 <,>
<br> Ka/m3
mil.Ka
mil.Kd
<br> a;e€iip
<br> 0.00
<br> 0.00
<br> 9,90
<br> l
<br> l.g 00q0gq
!!!
0.000000 00.000000
olooood
<br> 0-06
<br> 0.00
<br> I
<br> I
<br> 0.00
<br> oooi o.ool
o oo'
Ttoara leipani
)ani
ooooobo o.or
o.oooooo
<br> I
<br> 0.000000
oooooool
<br> 0.000000
<br> I
<br> o.oooooo
<br> ostredln od
oo r.2009
r.20oe
<br> 0 000000
<br> -
<br> I
<br> 0.000000
<br> Porovnani vSech polozek Wpoitu ceny pro vodn6 a sto6n6 podle
cenovjich piedpisri pro vodn6 a sto6n6
Za kalendein i rok: 2015,DPH l5.O %
DllCi odb6ratelsk6 porovn6ni ceny
Nak adov-a polo:ky
1 <.>
<br> tlt"t"rial
<br> 1.1
<br> - surova voda Dodzemni+
<br> MarSovice
M.-arn6
[,<,> lern6
<br> mil.Kd
mil.Kd
<br> 1.3
<br> utl
<br> - oslalni matedal
<br> mil Kd
<br> 2 <.>
<br> mil.KC
<br> x'
<br> mi Ka
-
<br> os'dtr' energre (ptyn pev-a a \aoatna)
<br> Mzdy
3.1
<br> jgtqe
<br> Osatnipiime
<br> mll.Ka
rnil.Ka
mil,KC
<br> r
<br> 42
1.9
<br> 5|
<br> i.tb <.>
/ <.>
b <.>
9 <.>
<br> mil.Ka
<br> mil.Ka
lrEqv
<br> :I
poprarKy za vypoltstentodpadnich vod
-'-rqvo4tl3!Eqy
<br> 9:19rr|!I9y9!!r.E!e9y9ft9!!r
- osramrprcvoznr naKtadv ve vtastni fezr
<br> Ftnancnt naktadv
<br> Spravnlreiie
<br> solvts.provozniho hmotn.mai <.>
<br> 0.026000
0.010000
0.048000
0.046000
0.000000
0.024000
0.000000
<br> 0.000000
<br> mil.Ka
<br> 0.022000
<br> mil.Kd
mil.Kd
<br> 0 000000
<br> mi.Ka
mil.Ke
<br> 0.0s6000
0.026000
0.000000
0.050000
0.020000
0.050000
0.050000
0.000000
0.030000
0.000000
0.030000
0.100000
0.000000
0.100000
0.000000
0.000000
0.036000
0.000000
0.030000
0.006000
0.000000
<br> 0.000000
<br> mil.Ka
<br> mil.KC
mil.Kd
ra
<br> 0.059000
0.023000
<br> mil.Kd
mil.Ka
mil.Ka
<br> mil.Ka
mil.Ka
<br> 10 <.>
<br> 0.017000
0.005000
0.000000
0.000000
0.000000
0.000000
0.241000
<br> Rozdil
-0.037000
-0.003000
0.000000
-0.024000
-0.010000
-0.002000
-0.002000
0.000000
-0.006000
0.000000
-0.005000
<br> 0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
<br> _,0.9!99!9
-0.013000
<br> 0.000000
0.00oooo
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
<br> :g.qg1oiq
<br> 01q0!q0!
<br> -0.0,12000
<br> 0.000000
-0.012000
0.000000
0.000000
-0.014000
<br> 0.000000
<br> 9SS99q
<br> ooooooo
<br> 0.000000
0.000000
<br> 0.000000
0.000000
<br> !!0999q! 0,0j!!!q
0.000000
<br> o.oooooof
o.oooooo
o.oooono
<br> Voda <.>
<br> E
<br> odvadCna iakturovani
G
<br> n
<br> i(
<br> vooa srazkova hKurovan6
Voda odpadnl6ist6n6
<br> iEi!
<br> mi.m3
<br> 0.000000
<br> 0.000000
<br> 000000
<br> 0.000000
0 00000n
<br> 0
<br> 0.000000
oloooooT
o.ooooooT
<br> 0,000000
0.000000
l
<br> q4goo9!'
<br> 0.000000
0.000000
0.312000
<br> 0.000000
0.000000
-0.071000
<br> 0.000000
0.000000
0.000000
0.000000
<br> 8.65
<br> 8.65
<br> 0.00
<br> 0.00
<br> 0.009000
0.008000
<br> 0.009000
0.008000
<br> 0 000000...