Právní předpis byl sestaven k datu 12.12.2011.
Zobrazené znění právního předpisu je účinné od 12.12.2011 do 03.11.2012.
Vyhláška o způsobu regulace cen v energetických odvětvích a postupech pro regulaci cen
140/2009 Sb.
1. výchozí xxxxxxx xxxxxxxxxx nákladů,
2. výchozí xxxxxxx xxxxxxxxx xxxx xxxxx,
3. roční hodnotu xxxxxxx xxxxxxxxxx,
4. xxxxxxxxxx xxxxxx cen podnikatelských xxxxxx,
1. xxxxxxx hodnotu povolených xxxxxxx,
2. výchozí xxxxxxx xxxxxxxxx xxxx xxxxx,
3. xxxxx hodnotu xxxxxxx xxxxxxxxxx,
4. koeficient xxxxxx xxx podnikatelských služeb.
1. xxxxxxx xxxxxx xxxxxxxxxxxxxxxx xxx,
2. xxxxxxx xxxxxx xxx xxxxxxxxxxxxxxx xxxxxx,
3. xxxxxxx xxxxxxxxxxx xxxxxx xxxxxxxxxxxx majetku,
4. xxxxxxxx xxxxxx odpisů,
5. xxxx xxxxxxxxxx xxxxxxxxx xxxx xxxxx,
6. xxxxxxxxxx xxxxxxx aktivovaných xxxxxxxx,
7. xxxxxxxxxx xxxxxxx xxxxxxxxxxxx xxxxxx xxxxx,
8. xxxxxxxxxxx xxxxxx xxxxxx,
9. vyrovnávací xxxxxx xxxxx,
10. plánovanou xxxxxxx xxxx energie xxxxx xxx xxxxx xxxxx x xxx xxxxxxx xxxxx na xxxxx kompresních stanic x přepravní soustavě,
11. xxxxxxxx xxxxxxxx ztrát x přepravní soustavě,
12. xxxxxxxxx xxxxxxxx xxxxxxx xxxxx pro xxxxx xxxxxxxxxxx xxxxxx x xxxxxxxxx xxxxxxxx xxx xxxxxxxx xxxxx xx xxxxxxxxxx domácího bodu x xx výstupních xxxx xxxxxxxxxxx zásobníku xxxxx,
13. xxxxxxxxxx xxxxxxxxx xxx za xxxxxxxx xxxxxxx xxxxx xxx xxxxx kompresních xxxxxx x xxxxxxxxx xxxxxxxx,
14. xxxxxxxxx výnosy provozovatele xxxxxxxxx soustavy xx xxxxxxxx xxx xxxxxxxxx xxxxxxxxx x xxxxxxxxx xxxxxx za vyvažovací xxxx po xxxxxxxx xxxxxxx xx jeho xxxxxxxx,
15. plánované xxxxxxx xx xxxxxx xxxxxxxxxxx xxxxxxxxxxx obchodníkem x xxxxxx nebo xxxxxxxxxxxxxx xxxxxxxxxx xxxxxxxxx xxxxx,
16. xxxxxxxxx rezervované xxxxx xxxxxxxx ve xxxxxxxxx x xxxxxxxxxx bodech,
17. xxxxxxxxxxx xxxxxxxxx xxxxxxxxxx xxxxxxxxxx výnosů na xxxxxxxxxx xxxxxxx a xxxxxxxx xxxx,
18. koeficienty xxxxxxxxx cen na xxxxxxxxxx xxxxxxx a xxxxxxxx xxxxxxxx xxxx,
19. xxxxxxxxxxx pro výpočet xxxxxx xxxxx xx xxxxx xxxxxx xxxxxxxxxxx xxxxxx na xxxxxxxxxx xxxxxx xxxxxxxxx soustavy,
20. xxxxxxxx xxxxxx xxxxxxxxx xxxx xxxxx,
21. xxxxxxxx xxxxxx xxxxx,
22. korekční xxxxxx xxx xxxxxxx xxxxxxxx plynu,
23. xxxxxxxxxx xxxxxxx xxxxxxxxxx xxxxxx xx přepravu xxxxx xx xxxxxxxxx hraničních xxxxxx,
24. xxxxxxx xxxxxxxxxx xxxxx pro xxxxxxx xxxxxxxxxxx xxxxxxxx xxxxx xx vstupních xxxxxxxxxx xxxxxx,
1. xxxxxxx xxxxxx xxxxxxxxxxxxxxxx xxx,
2. xxxxxxx indexu xxx xxxxxxxxxxxxxxx služeb,
3. xxxxxxx plánovaných odpisů xxxxxxxxxxxx xxxxxxx,
4. korekční xxxxxx odpisů,
5. míru xxxxxxxxxx xxxxxxxxx xxxx xxxxx,
6. xxxxxxxxxx hodnotu xxxxxxxxxxxx xxxxxxxx,
7. plánovanou xxxxxxx xxxxxxxxxxxx hodnot xxxxx,
8. xxxxxxxxx xxxxxxx xx nákup plynu xxx xxxxxxx xxxxxxxxxxxxxx xxxxxxxx,
9. povolené množství xxxxx,
10. xxxxxxxxx xxxxxxxx xxxxx xxx xxxxxxx xxxxxxxxxxxxxx xxxxxxxx xxxxxxxxxxxxx xxxxxxxxxxx xxxxxxxx,
11. xxxxxxxxx xxxxxxx xxxxxxxxxx xxxxxxx xxxxx mezi xxxxxxxxxxxxx xxxxxxxxxx,
12. xxxxxxxx xxxxxx xxxxxxxxx báze xxxxx,
13. xxxxxxxx xxxxxx xxxxx,
14. xxxxxxxx faktor xxx xxxxxxx distribuce xxxxx,
15. xxxxxxxxx xxxxxxx na xxxxx xxxxx xxx xxxxx povoleného množství xxxxx x xxxxxxxxxxx xxxxxxxx,
16. xxxxxxxxxx xxxxxxx xxxxxxxxxxxx xxxxxxx xx xxxxxx nájemného xx xxxxxxx plynárenských zařízení,
17. xxxxxxxxxxx xxxxxx xxxxxxxxxxxx xxxxxxx xx xxxxxx xxxxxxxxx za užívání xxxxxxxxxxxxx zařízení.
UPVpei
|
|
cperci =
|
&xxxx;
________________
|
&xxxx; | &xxxx;
Σxx=1 RRK (PS-VVN)ki
|
kde
CPIi-2
|
|
CPIi-1
|
||
UPVpei = XXxxx + IFpei - VpeAi - Xxxxxxx - XxxXXXx-2 x
|
&xxxx;
_______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
+ Xxxx
|
&xxxx; | &xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx; |
xxx
xxx
It
|
|
PNpei = PNpe0 x (1 - Xxx)x x Π1+i-1t=1
|
____
|
100
|
kde
xxx
kde
&xxxx; | &xxxx;
XXxxx
|
&xxxx; |
&xxxx;
Xxxx =
|
&xxxx;
______
|
&xxxx;
x XXXxxx + KVpezi+ XXxxxx
|
&xxxx; | &xxxx;
100
|
&xxxx; |
xxx
xxx
xxx
&xxxx; | &xxxx;
XXXxxx-1
|
&xxxx; |
&xxxx;
xxxxxx =
|
&xxxx;
________
|
&xxxx;
xxx x=1+x, x&xx;1, xxxxxx ≤ 1
|
&xxxx; | &xxxx;
XXXxxxXx-1
|
&xxxx; |
&xxxx; | &xxxx;
|
&xxxx; |
&xxxx; | &xxxx;
XXXxx0
|
&xxxx; |
&xxxx;
xxxxxx =
|
&xxxx;
________
|
&xxxx;
xxx t=1+i, x=1, xxxxxx ≤ 1
|
&xxxx; | &xxxx;
XXXxxxxx
|
&xxxx; |
xxx
x) kladný xxxxxxxxxx xxxxxx bude xxxxxxxx xxxxxx x xxxx x ve xxxxx xxxxxxx letech, kdy xxxxxxxxx míra zadlužení xxxxxxxx trojnásobek xxxxxxxxx XXXXXX,
x) xxxxxxx investiční xxxxxx xxxx xxxxxxxx xxxxxx v roce, xxx xxxxxxxxx míra xxxxxxxxx xxxxxx xxx xxxxxxxxxxx xxxxxxxxx EBITDA, x xxxx x xxxxxx následujícím xxxx xx xx xxxxxxx xxxxxxxx sumy xxxxxxxx xxxxxxxxxxxx xxxxxxx, tj. xxxxxxxxxx xxxxxx xxxx xxxxxxxxx i x xxxxxxxxxxxxx regulačních xxxxxxxx,
&xxxx; | &xxxx;
XXXx-2
|
&xxxx; |
&xxxx;
Xxxx = Xxxx-2 x
|
_________________
|
x (XXx-2 - XXXXx-2) xxx HHNPi-2 < XXx-2 &xx; DQmaxi-2
|
DQmaxi-2 - HHNPi-2
|
||
|
||
MAXi-2
|
||
Qpei = Xxxx-2 x
|
&xxxx;
________________
|
&xxxx;
x (DQi-2 - DHNPi-2) xxx XXXXx-2 > XXx-2 &xx; DQmini-2
|
DHNPi-2 - XXxxxx-2
|
&xxxx; |
xxx
&xxxx; | &xxxx;
XXXxxx + XXxxxxx
|
&xxxx;
xxxxxx =
|
&xxxx;
_____________
|
&xxxx; | &xxxx;
XXXX2xxxx
|
xxx
&xxxx; | &xxxx;
xxXXx x XXXXxxxx
|
&xxxx;
XXXxxx =
|
&xxxx;
_______________
|
&xxxx; | &xxxx;
100
|
xxx
&xxxx; | &xxxx;
XXXxxx
|
&xxxx; |
&xxxx;
xxxx =
|
&xxxx;
__________
|
&xxxx;
+ xxxxxx
|
&xxxx; | &xxxx;
XXXX1xxxx
|
&xxxx; |
xxx
&xxxx; | &xxxx;
XXXxxx
|
&xxxx;
xxxx =
|
__________
|
RMESS1i
|
kde
xxx
&xxxx; | &xxxx;
Xx
|
&xxxx;
XXxxx = PNss0 x (1 - Xxx)x x Π1+i-1t=1
|
____
|
100
|
kde
xxx
xxx
xxx
&xxxx; | &xxxx;
Σxx=1 xxx x vk
|
Ci =
|
_____________
|
Σmk=1 x0x x xx
|
xxx
kde
&xxxx; | &xxxx;
XXXxxxx
|
&xxxx;
xxxxxxx =
|
_______________
|
RKKZxei-2 + XXXxx
|
xxx
xxx
xxx
It
|
|
PNdxei = XXxxx0 x (1 - Xde)i x Π1+x-1x=1
|
&xxxx;
____
|
&xxxx; | &xxxx;
100
|
xxx
xxx
kde
&xxxx; | &xxxx;
XXxxx
|
&xxxx; |
&xxxx;
Xxxxx =
|
&xxxx;
______
|
&xxxx;
x XXXxxxx + KFdxezi
|
100
|
kde
kde
xxx
&xxxx; | &xxxx;
XXXxxx-1
|
&xxxx; |
&xxxx;
xxxxxx =
|
&xxxx;
________
|
&xxxx;
xxx x=1+x, x&xx;1, kdeplt ≤ 1
|
&xxxx; | &xxxx;
XXXxxxX-1
|
&xxxx; |
&xxxx; | &xxxx;
|
&xxxx; |
&xxxx; | &xxxx;
XXXxx0
|
&xxxx; |
&xxxx;
xxxxxx =
|
________
|
pro t=1+i, x=1, kdeplt ≤ 1
|
&xxxx; | &xxxx;
XXXxxxxx
|
&xxxx; |
xxx
&xxxx; | &xxxx;
XXXx-2
|
&xxxx;
|
&xxxx;
XXXx-1
|
|
&xxxx;
Xxxxxxxx = Xxxxxxxxx-2 + (XxxxXXx-2 x xXX + Vdxepeni-2) x
|
&xxxx;
_______
|
&xxxx;
x
|
&xxxx;
______
|
|
&xxxx; | &xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
xxx
kde
xxx
&xxxx; | &xxxx;
Xxxx-2
|
&xxxx;
|
&xxxx;
XXXx-2
|
&xxxx;
|
&xxxx; |
&xxxx;
Xxx1,2x =
|
&xxxx;
____
|
&xxxx;
x
|
&xxxx;
_________________
|
&xxxx;
x
|
&xxxx;
(XXx-2 - XXXXx-2) xxx XXXXx-2 &xx; XXx-2 &xx; XXxxxx-2
|
&xxxx; | &xxxx;
2
|
&xxxx;
|
&xxxx;
XXxxxx-2 - HHNPi-2
|
|
|
|
|
|
|
||
Zdei-2
|
|
MAXi-2
|
|
||
Qde1,2i =
|
____
|
x
|
_________________
|
x
|
(DQi-2 - XXXXx-2) xxx XXXXx-2 &xx; XXx-2 &xx; DQmini-2
|
2
|
|
DHNPi-2 - XXxxxx-2
|
&xxxx;
|
&xxxx; |
Zdei-2
|
|
||
Qdei-2max =
|
&xxxx;
_____
|
&xxxx;
x
|
&xxxx;
XXXx-2 xxx XXx-2 ≥ XXxxxx-2
|
&xxxx; | &xxxx;
2
|
&xxxx;
|
&xxxx; |
&xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; |
&xxxx; | &xxxx;
-Xxxx-2
|
&xxxx;
|
&xxxx; |
&xxxx;
Xxxx-2xxx =
|
&xxxx;
_____
|
&xxxx;
x
|
&xxxx;
XXXx-2 pro XXx-2 ≤ XXxxxx-2
|
&xxxx; | &xxxx;
2
|
&xxxx;
|
&xxxx; |
xxx
&xxxx; | &xxxx;
XXXXXXxx x XXXXXXXxx
|
&xxxx;
XXXXXXx =
|
&xxxx;
_________________
|
&xxxx; | &xxxx;
XXXXXXXxx
|
&xxxx; | &xxxx;
|
&xxxx; | &xxxx;
XXXXXXxx x XXXXXXxx
|
&xxxx;
XXXXXx =
|
&xxxx;
_________________
|
&xxxx; | &xxxx;
XXXXXXXxx
|
xxx
&xxxx; | &xxxx;
xxxxxxx x xxxx
|
&xxxx;
xxxxxxxx =
|
&xxxx;
__________
|
&xxxx; | &xxxx;
12
|
xxx
&xxxx; | &xxxx;
xxxx
|
&xxxx;
xxxx = xxxx +
|
____
|
100
|
kde
&xxxx; | &xxxx;
XXXxxxx
|
&xxxx;
xxxxxxx =
|
________
|
RDME2xi
|
kde
xxx
&xxxx; | &xxxx;
xxxxxx x XXXXxxxxx
|
&xxxx;
XXXxxxx =
|
&xxxx;
_______________
|
&xxxx; | &xxxx;
100
|
xxx
&xxxx; | &xxxx;
xxxxxxx x XXXXxxx
|
&xxxx; |
&xxxx;
xxxxx =
|
&xxxx;
_____________
|
&xxxx;
+ xxxxxxx
|
&xxxx; | &xxxx;
XXXXXxxx
|
&xxxx; |
xxx
&xxxx; | &xxxx;
|
&xxxx;
x
|
&xxxx;
|
&xxxx; | &xxxx;
XXX(XX-XXX)xx +
|
&xxxx;
Σ
|
&xxxx;
XXX(XXXx-XXX)xx-2
|
&xxxx; | &xxxx;
|
&xxxx;
x=1
|
&xxxx;
|
&xxxx;
xxXXXxxxx = xxXXXxxxx + cperci x
|
&xxxx;
_____________________________
|
||
&xxxx; | &xxxx;
XXXXXXXxx-2 + XXXXXXx
|
&xxxx; | &xxxx;
|
&xxxx;
x
|
&xxxx;
|
&xxxx; | &xxxx;
XX(XX-XXX)xx +
|
&xxxx;
Σ
|
&xxxx;
XX(XXXx-XXX)xx-2
|
&xxxx; | &xxxx;
|
&xxxx;
x=1
|
&xxxx;
|
&xxxx;
xxXXXxxxx = sdVVNepzi + xxxxxx x
|
&xxxx;
_____________________________
|
||
&xxxx; | &xxxx;
XXXX2XXXx
|
KTRVVNi
|
|
cdVNerci = xxXXxxxx + xxXXXxxxx x
|
&xxxx;
__________________
|
&xxxx; | &xxxx;
XXXXXXxx-2 + XXXXXx
|
&xxxx; | &xxxx;
XXXXXXXxx
|
&xxxx;
xxXXxxxx = xxXXxxxx + xxXXXxxxx x
|
&xxxx;
__________________
|
&xxxx; | &xxxx;
XXXX2XXx
|
xxx
TETRVNei
|
|
cdNNepzi = sdNNepzi +cdVNepzi x
|
&xxxx;
___________
|
&xxxx; | &xxxx;
XXXX2XXx
|
&xxxx; | &xxxx;
xxXXXxxxx x XXXXXXXxx-2
|
&xxxx; |
&xxxx;
xxXXXxx =
|
&xxxx;
___________________
|
&xxxx;
+ xxXXXxxxx
|
&xxxx; | &xxxx;
XXXXXXXXxx
|
&xxxx; |
cdVNerci x XXXXXXxx-2
|
&xxxx; | |
&xxxx;
xxXXxx =
|
&xxxx;
_________________
|
&xxxx;
+ xxXXxxxx
|
&xxxx; | &xxxx;
XXXXXXXXxx
|
&xxxx; |
xxx
TETRVNei
|
|
TETRVNei
|
|
cdNNei = xxXXxx + (cdVNei - xxXXxxxx) x
|
_________
|
+ xxXXxxxx x
|
&xxxx;
__________
|
&xxxx; | &xxxx;
XXXX1XXx
|
&xxxx;
|
&xxxx;
XXXX2XXx
|
xxx
&xxxx;
UPVoti
|
|
soti =
|
&xxxx;
________
|
&xxxx; | &xxxx;
XXXx
|
&xxxx; | &xxxx;
XXXxxx
|
&xxxx;
xxxx =
|
&xxxx;
________
|
&xxxx; | &xxxx;
XXXXxxxx
|
xxx
kde
kde
&xxxx; | &xxxx;
Xx
|
&xxxx;
XXxxx = XXxx0 x (1 - Xxx)x x Π1+x-1x=1
|
&xxxx;
____
|
&xxxx; | &xxxx;
100
|
xxx
xxx
xxx
&xxxx; | &xxxx;
XXxxx
|
&xxxx; |
&xxxx;
Xxxx =
|
&xxxx;
______
|
&xxxx;
x XXxxx
|
&xxxx; | &xxxx;
100
|
&xxxx; |
xxx
&xxxx; | &xxxx;
XXXx-2
|
&xxxx; | &xxxx;
XXXx-1
|
&xxxx; |
&xxxx;
XXxxxx = (Ootski-2 - Xxxxxx-2) x
|
_______
|
x
|
_______
|
pro x &xx; 3
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
xxx
&xxxx;
|
&xxxx;
XXXx-2
|
&xxxx;
|
&xxxx;
XXXx-1
|
&xxxx;
XXxxx = [UPVoti-2 + Votosti-2 - XXxxx-2] x
|
&xxxx;
_______
|
&xxxx;
x
|
&xxxx;
_______
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
xxx
&xxxx;
&xxxx; | &xxxx;
x
|
&xxxx; |
&xxxx; | &xxxx;
Σ
|
&xxxx;
(XXXxxxxx + XXXxxxx + XXXxxxxx) + XXxxxx
|
&xxxx; | &xxxx;
x=1
|
&xxxx; |
&xxxx;
xxxxxx = ___________________________________
|
||
&xxxx;
XXXXx
|
xxx
m
|
p
|
m
|
m
|
||||
VCNvozij =
|
&xxxx;
Σ
|
&xxxx;
Σ
|
&xxxx;
(xxxxxxx - chip) x XXXxxxxxx +
|
&xxxx;
Σ
|
&xxxx;
xxxxxxx x XXXxxxxxx +
|
Σ
|
(codchozijs + xxxx) x XXXxxxxx
|
&xxxx; | &xxxx;
x=1
|
&xxxx;
x=1
|
&xxxx; | &xxxx;
x=1
|
&xxxx; | &xxxx;
x=1
|
&xxxx; |
xxx
u
|
|
||
VCNvkij =
|
&xxxx;
Σ
|
&xxxx;
xxXxx x XXXXxx
|
|
&xxxx; | &xxxx;
x=1
|
&xxxx; |
xxx
v
|
|
||
VCNvdzij =
|
Σ
|
cpDiq x XXXXxx
|
|
&xxxx; | &xxxx;
x=1
|
&xxxx; |
xxx
n
|
|
||
KFvcni = XXxXXx +
|
Σ
|
KFvDSji
|
|
j=1
|
kde
xxx
xxx
&xxxx; | &xxxx;
XXXx-2
|
&xxxx; | &xxxx;
XXXx-1
|
&xxxx; |
&xxxx;
XXxxxx = (Opeski-2 - Opepli-2) x
|
_______
|
x
|
_______
|
pro x &xx; 3
|
|
100
|
|
100
|
|
kde
xxx
|
MVpei-2
|
|
CPIi-2
|
|
CPIi-1
|
|
MVpei-1
|
|
CPIi-1
|
KFpezi = XXxxXXXx x
|
______
|
x
|
______
|
x
|
______
|
+ XXxxXXXx x
|
______
|
x
|
______
|
|
100
|
|
100
|
|
100
|
|
100
|
|
100
|
kde
CPIi-2
|
CPIi-1
|
|||
KFssoi = (Xxxxxx-2 - Xxxxxx-2) x
|
&xxxx;
_______
|
&xxxx;
x
|
&xxxx;
_______
|
&xxxx;
xxx x &xx; 3
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
xxx
&xxxx; | &xxxx;
XXXx-2
|
&xxxx; | &xxxx;
XXXx-1
|
&xxxx; |
&xxxx;
XXxxxxx = (Xxxxxxx-2 - Xxxxxxx-2) x
|
&xxxx;
_______
|
&xxxx;
x
|
&xxxx;
_______
|
&xxxx;
xxx x > 3
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
xxx
xxx
xxx
&xxxx;
|
&xxxx;
XXxxx-2
|
&xxxx;
|
&xxxx;
XXXx-2
|
&xxxx;
|
&xxxx;
XXXx-1
|
&xxxx;
|
&xxxx;
XXxxx-1
|
&xxxx;
|
&xxxx;
XXXx-1
|
&xxxx;
XXxxxx = KFdeRABt x
|
&xxxx;
______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
+ XXxxXXXx x
|
&xxxx;
______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
xxx
xxx
xxx
&xxxx; | &xxxx;
Xx
|
&xxxx;
XXxxx = XXxx0 x (1 - Xxx)x x Π1+x-1x=1
|
&xxxx;
____
|
&xxxx; | &xxxx;
100
|
xxx
xxx
xxx
MVppi
|
||
Zppi =
|
&xxxx;
______
|
&xxxx;
x RABppi + XXxxxx - KFppzi
|
100
|
kde
kde
xxx
&xxxx; | &xxxx;
XXXxxx-1
|
&xxxx; |
&xxxx;
xxxxxx =
|
&xxxx;
________
|
&xxxx;
xxx x=1+x, i>1, xxxxxx ≤1
|
&xxxx; | &xxxx;
XXXxxxxx-1
|
&xxxx; |
&xxxx; | &xxxx;
|
&xxxx; |
&xxxx; | &xxxx;
XXXxx0
|
&xxxx; |
&xxxx;
xxxxxx =
|
&xxxx;
________
|
&xxxx;
xxx x=1+x, x=1, kppplt ≤1
|
&xxxx; | &xxxx;
XXXxxxXX
|
&xxxx; |
xxx
xxx
xxx
&xxxx; | &xxxx;
xXXXxxxx x zij
|
ckzexij =
|
____________
|
100 x XXXxxxxx
|
xxx
&xxxx; | &xxxx;
xXXXxxxx x (1- zij)
|
cvzexij =
|
_________:______
|
100 x XXXxxxxx
|
xxx
xxx
xxx
&xxxx; | &xxxx;
xXXXxxxx x xxx
|
&xxxx;
xxxxxxx =
|
&xxxx;
_____________
|
&xxxx; | &xxxx;
100 x XXXxxxxx
|
xxx
xxx
&xxxx; | &xxxx;
xXXXxxxx x xxx
|
&xxxx;
xxxxxxx =
|
&xxxx;
_____________
|
&xxxx; | &xxxx;
100 x XXXxxxxx
|
xxx
kde
xxx
kde
xxx
kde
&xxxx; | &xxxx;
Xx
|
&xxxx;
XXxxx = PNdp0 x (1 - Xxx)x x Π1+i-1t=1
|
____
|
100
|
kde
xxx
xxx
&xxxx; | &xxxx;
XXxxx
|
&xxxx; |
&xxxx;
Xxxx =
|
______
|
x RABdpi + KFdpzi
|
100
|
kde
xxx
xxx
&xxxx; | &xxxx;
XXXxxx-1
|
&xxxx; |
&xxxx;
xxxxxx =
|
________
|
pro x=1+x, x&xx;1
|
&xxxx; | &xxxx;
XXXxxxxx-1
|
&xxxx; |
&xxxx; | &xxxx;
|
&xxxx; |
&xxxx; | &xxxx;
XXXxx0
|
|
kdpplt =
|
________
|
pro x=1+x, x=1
|
&xxxx; | &xxxx;
XXXxxxxx
|
&xxxx; |
xxx
12
|
||
NZdpi =
|
&xxxx;
Σ
|
&xxxx;
(XXXxxxx x PZTdpiz)
|
z=1
|
kde
12
|
||
NVSdpi =
|
&xxxx;
Σ
|
&xxxx;
(XXXxxxx x VSTdpiz)
|
z=1
|
kde
xxx
xxx
&xxxx; | &xxxx;
XXXx-2
|
&xxxx;
|
&xxxx;
XXXx-1
|
&xxxx; |
&xxxx;
XXxxxx = (Xxxxxx-2 - Xxxxxx-2) x
|
&xxxx;
_______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
xxx x ≥ 3
|
100
|
|
100
|
kde
xxx
&xxxx;
|
&xxxx;
XXxxx-2
|
&xxxx;
|
&xxxx;
XXXx-2
|
&xxxx;
|
&xxxx;
XXXx-1
|
&xxxx;
|
&xxxx;
XXxxx-1
|
&xxxx;
|
&xxxx;
XXXx-1
|
&xxxx;
XXxxxx = XXxxXXXx x
|
&xxxx;
______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
+ XXxxXXXx x
|
&xxxx;
______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
xxx
CPIi-2
|
CPIi-1
|
|||
KFppi = (XXXXxxx-2 + KFppkzi-2 + XXxxxx-2 + XXxxxx-2) x
|
_______
|
x
|
_______
|
|
|
100
|
|
100
|
kde
kde
&xxxx; | &xxxx;
|
&xxxx;
|
&xxxx;
x
|
&xxxx; |
&xxxx;
XXxxxxxx-2 =
|
&xxxx;
Σ
|
&xxxx;
[xxxxxxxx-2 x
|
&xxxx;
Σ
|
&xxxx;
(XXXxxxxxxx-2 x XXXxxxx-2)]
|
&xxxx; | &xxxx;
x
|
&xxxx; | &xxxx;
x=1
|
&xxxx; |
xxx
&xxxx; | &xxxx;
|
&xxxx;
x
|
&xxxx; | |
&xxxx;
XXxxxxxxx-2 =
|
&xxxx;
xxxxxxxx-2 x
|
&xxxx;
Σ
|
&xxxx;
(XXXxxxxxx-2 x XXXxxxx-2)
|
|
&xxxx; | &xxxx; | &xxxx;
x=1
|
&xxxx; |
xxx
xxx
xxx
xxx
&xxxx; | &xxxx;
XXXx-2
|
&xxxx; | &xxxx;
XXXx-1
|
&xxxx; |
&xxxx;
XXxxxx = (Odpski-2 - Xxxxxx-2) x
|
&xxxx;
_______
|
&xxxx;
x
|
&xxxx;
_______
|
&xxxx;
xxx x &xx; 3
|
|
100
|
|
100
|
|
kde
xxx
&xxxx;
|
&xxxx;
XXxxx-2
|
&xxxx;
|
&xxxx;
XXXx-2
|
&xxxx;
|
&xxxx;
XXXx-1
|
&xxxx;
|
&xxxx;
XXxxx-1
|
&xxxx;
|
&xxxx;
XXXx-1
|
&xxxx;
XXxxxx = KFdpRABt x
|
&xxxx;
______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
+ XXxxXXXx x
|
&xxxx;
______
|
&xxxx;
x
|
&xxxx;
______
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
&xxxx;
|
&xxxx;
100
|
xxx
CPIi-2
|
|
CPIi-1
|
||
KFdpi = [XXxxx-2 + XXxxx + XXxxx-2 + NVSdpi-2 + XXxxx-2 + NPdpi-2 - CTdpi-2] x
|
_______
|
x
|
______
|
|
100
|
|
100
|
kde
&xxxx; | &xxxx;
12
|
&xxxx;
|
|
&xxxx;
XXxxx-2 = (
|
&xxxx;
Σ
|
&xxxx;
(XXXxxxxx-2x x XXXxxxxx-2x)) + xxxx-2 - XXXxxx-2
|
|
&xxxx; | &xxxx;
x=1
|
&xxxx; |
xxx
&xxxx; | &xxxx;
12
|
&xxxx;
|
|
&xxxx;
XXXxxx-2 = (
|
&xxxx;
Σ
|
&xxxx;
(XXXxxxxx-2x x XXXxxxxx-2x)) + xxxx-2 x XXXxxxxx-2
|
|
&xxxx; | &xxxx;
x=1
|
&xxxx; |
xxx
xxx
&xxxx; | &xxxx;
Xxxxxxx xxxx x xxxxx xxxxxxxx xxxxxxx xxxxxxxxxxxxx xxxxxxxx
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; |
&xxxx; | &xxxx;
Xxxxxx xxx
|
&xxxx;
xxx 1
|
rok 2
|
&xxxx;
xxx 3
|
&xxxx;
xxxxx xxx...
|
&xxxx;
xxx xxxxxxxx xxxxxxxxxx xxxxxxxxxxx
|
&xxxx; | &xxxx;
Xxxxx zisk
|
H
|
H
|
H
|
|
H
|
+
|
Účetní xxxxxx x xxxxxxxxxx xxxxxxx xxxxxxxxxxxxx zařízení
|
X
|
X
|
X
|
|
X
|
|
__________________________________________________________________________________________________
|
|||||
=
|
Kladný xxx
|
&xxxx;
X
|
&xxxx;
X
|
&xxxx;
X
|
&xxxx; | &xxxx;
X
|
&xxxx;
x
|
&xxxx;
Xxxxxxxxx xxxxx
|
&xxxx;
X
|
&xxxx;
X
|
&xxxx;
X
|
&xxxx; | &xxxx;
X
|
&xxxx;
|
&xxxx;
__________________________________________________________________________________________________
|
|||||
&xxxx;
1
|
&xxxx;
Xxxxxxxxxxxx xxxxxx xxx
|
&xxxx;
X
|
&xxxx;
X
|
&xxxx;
X
|
&xxxx; | &xxxx;
X
|
&xxxx; | ||||||
&xxxx; | &xxxx;
Xxxxxxx xxx
|
|||||
&xxxx; | &xxxx;
Xxxxxxxxxx xxxxxxx xxxxxxxxxxxxx xxxxxxxx
|
&xxxx;
X
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; |
&xxxx; | &xxxx;
__________________________________________________________________________________________________
|
|||||
&xxxx;
=
|
&xxxx;
Xxxxxxx xxx
|
&xxxx;
X
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; |
&xxxx;
|
&xxxx;
__________________________________________________________________________________________________
|
|||||
&xxxx;
x
|
&xxxx;
Xxxxxxxxx xxxxx
|
&xxxx;
X
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; |
&xxxx;
|
&xxxx;
__________________________________________________________________________________________________
|
|||||
&xxxx;
2
|
&xxxx;
Xxxxxxxxxxxx xxxxxxx xxx
|
&xxxx;
X
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; |
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; |
&xxxx;
1-2
|
&xxxx;
Xxxxx xxxxxxxx hodnota
|
V
|
V
|
V
|
|
V
|
Položka
|
Celkové xxxxxxx xxxxxxx
Xx
|
&xxxx;
Xxxxxxx xx xxxxxxxxx
|
&xxxx;
Xxxxxxx xx xxxxx
|
&xxxx;
Xxxxxxx na xxxxxxx vzduch
|
||||
βei
|
Nei
|
βti
|
Nti
|
βvzi
|
Nvzi
|
|||
tis. Xx
|
&xxxx;
|
&xxxx;
xxx. Xx
|
&xxxx;
|
&xxxx;
xxx. Kč
|
|
tis. Xx
|
||
Xxxxxx
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxxxxxxxx xxxxxxx (vlastní spotřeba xxxxxxxxx)
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxx xxxxxxxxxxxxx
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxx xxxxxxxx
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxxxxxx (xxxxx, xxxxxx)
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxxxxxxxx (odstranění xxxxxx xxxxxx)
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxxxxx xxxxxxxx xxxxxxx
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxx a xxxxxxx xxxxxxxxx
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxxxx x údržba
|
||||||||
Odpisy
|
||||||||
Nájem
|
||||||||
Leasing
|
||||||||
Zákonné xxxxxxx
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxxxxx režie
|
||||||||
Správní xxxxx
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxxx x xxxxx
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
Xxxxxxx stálé xxxxxxx
|
&xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | &xxxx; | |
&xxxx;
Σ Xx
|
&xxxx; | &xxxx;
Σ Xxx
|
&xxxx;
|
&xxxx;
Σ Xxx
|
&xxxx;
|
&xxxx;
Σ Xxxx
|
&xxxx; | |
Xxxxxxxxxx xxxxxxx xx dodávku
|
[Kč/kWh]
|
JNE
|
|
JNT
|
|
JNVZ
|
||
[Kč/GJ]
|
|
|
JNT
|
|
JNVZ
|
&xxxx;
xx xxxxxxxxx
|
&xxxx;
Xxx = Xx x βxx
|
&xxxx;
|
&xxxx;
xx xxxxxxxx xxxxxxx
|
&xxxx;
Xxx = Xx x βti
|
|
na xxxxxxx vzduch
|
Nvzi = Xx x βvzi
|
|
přitom xxxx
|
&xxxx;
βxx + βxx + βxxx = 1
|
&xxxx;
|
xxx
&xxxx; | &xxxx; | &xxxx;
3,6 x Xxx
|
&xxxx;
|
&xxxx;
xx elektřinu
|
βkje =
|
&xxxx;
________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx + 3,6 x Xxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx
|
&xxxx;
|
&xxxx;
xx tepelnou xxxxxxx
|
&xxxx;
βxxx =
|
&xxxx;
_________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx + 3,6 x Xxx
|
&xxxx;
|
xxx
&xxxx; | &xxxx; | &xxxx;
3,6 x Xxx
|
&xxxx;
|
&xxxx;
xx elektřinu
|
βre =
|
________________
|
|
Qvyt + 3,6 x Xxx
|
&xxxx;
|
||
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx
|
&xxxx;
|
&xxxx;
xx xxxxxxxx xxxxxxx
|
&xxxx;
βxx =
|
&xxxx;
_________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx + 3,6 x Xxx
|
&xxxx;
|
xxx
&xxxx;
Xxxxxxx
|
&xxxx;
Xxxxxxxxxxx xxxxxxxxxxx
|
||
&xxxx;
|
&xxxx;
xx elektřinu
|
na xxxxx
|
|
Xxxxxx
|
xxxxxxx v XX
|
&xxxx;
βxxx
|
&xxxx;
βxxx
|
xxxxxxx x kotlích
|
|
1
|
|
Elektrická xxxxxxx
|
xxxxxxxxx x xxxxxxx xxxxxx
|
&xxxx;
βxx
|
&xxxx;
βxx
|
xxxxxxxxx xx xxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxx a xxxxxx
|
xxxxx údržby x xxxxx XX
|
&xxxx;
βxxx
|
&xxxx;
βxxx
|
xxxxx údržby x xxxxx xxxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxx
|
xxxxxx XX
|
&xxxx;
βxxx
|
&xxxx;
βxxx
|
Xxxxxx
|
xxxxxx XX
|
&xxxx;
βxxx
|
&xxxx;
βxxx
|
xxxxxx xxxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxxx xxxxxxx
|
XX + kotle
|
βre
|
βrt
|
Xxxxxx a údržba
|
KJ + kotle
|
βoe
|
βot
|
Odpisy
|
KJ + xxxxx
|
&xxxx;
βxx
|
&xxxx;
βxx
|
Jednotkový xxxxxxxxxx xxxxx
x XX
|
&xxxx;
Xxxxxxxxxxx xxxxxxxxxxx
|
|
&xxxx;
xx xxxxxxxxx
βxxx
|
&xxxx;
xx xxxxx
βxxx
|
|
&xxxx;
xxxxx xxx 45 kW
|
0,35
|
0,65
|
45 xx 142 xX
|
&xxxx;
0,4
|
&xxxx;
0,6
|
&xxxx; | &xxxx; | &xxxx;
x
|
&xxxx;
|
&xxxx;
xx elektřinu
|
βze =
|
_______
|
|
e + xxx
|
&xxxx;
|
||
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
xxx
|
&xxxx;
|
&xxxx;
xx tepelnou xxxxxxx
|
&xxxx;
βxx =
|
&xxxx;
______
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
x + xxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
3,6 x Xxx
|
&xxxx;
|
&xxxx;
xxxxxxxxxxx xxxxx
|
&xxxx;
x =
|
&xxxx;
________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx
|
&xxxx;
|
xxx
ΣNei
|
|
||
na xxxxxxxxx
|
&xxxx;
XXX =
|
___________
|
|
Ekj
|
|
||
|
|
||
ΣNti x 1000
|
&xxxx;
|
||
&xxxx;
xx xxxxxxxx xxxxxxx
|
&xxxx;
XXX =
|
&xxxx;
___________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx
|
&xxxx;
|
xxx
&xxxx; | &xxxx; | &xxxx;
Xxx
|
&xxxx;
|
&xxxx;
xx elektřinu
|
βe =
|
&xxxx;
___________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxx + Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx
|
&xxxx;
|
&xxxx;
xx xxxxxxxx energii
|
βt =
|
___________
|
|
Qel + Qtep
|
|
kde
xxx
xxx
&xxxx;
Xxxxxxx
|
&xxxx;
xx xxxxxxxxx
|
&xxxx;
xx xxxxx
|
|
Xxxxxxxxxx xxxxxxx, xxxx, xxxxxx x xxxxxx
|
xxxxxxxx xxxxxxx
|
&xxxx;
βx
|
&xxxx;
βx
|
xxxxxxxxxx xxxxxx xxxxxxxxx
|
&xxxx;
1
|
&xxxx;
|
|
xxxxxxxxxx xxxxxx xxxxxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxx x xxxxxxx
|
xxxxxxxx
|
&xxxx;
βx
|
&xxxx;
βx
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx x βx
|
&xxxx;
|
&xxxx;
xx xxxxxxxxx
|
&xxxx;
βxx =
|
&xxxx;
___________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx + Mvpal
|
|
|
|
||
Mkpal x βx + Xxxxx
|
&xxxx;
|
||
&xxxx;
xx tepelnou xxxxxxx
|
&xxxx;
βxx =
|
&xxxx;
______________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx + Xxxxx
|
&xxxx;
|
xxx
Položky
|
na xxxxxxxxx
|
&xxxx;
xx xxxxx
|
|
Xxxxxx
|
xxxxxxxxxxx
|
&xxxx;
βx
|
&xxxx;
βx
|
xxxxxxxxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxxxxxx energie (xxxxxxx spotřeba xxxxxxxxx)
|
x xxxxxxx výroby
|
βe
|
βt
|
odběr xx xxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxxxx, xxxxxxxxxx, xxxxxx x xxxxxx, odpisy
|
teplárenské
|
βe
|
βt
|
výtopenské
|
|
1
|
|
Ostatní xxxxxxx
|
xxxxxxxxxxx a xxxxxxxxxx
|
&xxxx;
βxx
|
&xxxx;
βxx
|
&xxxx; | &xxxx; | &xxxx;
Xxx
|
&xxxx; |
&xxxx;
xx xxxxxxxxx
|
&xxxx;
βx =
|
______________
|
|
Qel + Qtep + Xxx
|
&xxxx;
|
||
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx
|
&xxxx;
|
&xxxx;
xx xxxxxxxx xxxxxxx
|
&xxxx;
βx =
|
&xxxx;
______________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxx + Qtep + Qvz
|
|
|
|
||
Qvz
|
|
||
na tlakový xxxxxx
|
&xxxx;
βxx =
|
&xxxx;
______________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxx + Xxxx + Xxx
|
&xxxx;
|
xxx
&xxxx;
Xxxxxxx
|
&xxxx;
xx elektřinu
|
na teplo
|
na xxxxxxx xxxxxx
|
|
Xxxxxx
|
xxxxxxxx
|
&xxxx;
βx
|
&xxxx;
βx
|
&xxxx;
βxx
|
Xxxxxxxxxx energie, xxxx, opravy, xxxxxx, xxxxxx
|
xxxxxxxx xxxxxxx
|
&xxxx;
βx
|
&xxxx;
βx
|
&xxxx;
βxx
|
xxxxxxxxxx xxxxxx xxxxxxx
|
&xxxx;
|
&xxxx;
1
|
&xxxx;
|
|
xxxxxxxxxx xxxxxxx strojovny
|
1
|
|
|
|
specifické xxxxxx na xxxxxxx xxxxxx
|
&xxxx;
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxxx xxxxxxx
|
xxxxxxxx
|
&xxxx;
βx
|
&xxxx;
βx
|
&xxxx;
βxx
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx
|
&xxxx;
|
&xxxx;
xx xxxxxxxxx
|
&xxxx;
XXX =
|
&xxxx;
__________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx - Xxxx
|
&xxxx;
|
&xxxx;
xx xxxxxxxx xxxxxxx
|
&xxxx; | &xxxx;
ΣXxx x 3,6
|
&xxxx;
|
|
&xxxx; | &xxxx;
xxxxxxxx xxxx elektrárna
|
JNT =
|
&xxxx;
_________
|
&xxxx;
|
&xxxx; | &xxxx;
x xxxxxxxx xxxxx xxxx 4
|
&xxxx; | &xxxx;
Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx; | &xxxx;
ΣXxx x 3,6
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
XXX =
|
&xxxx;
__________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx; | &xxxx;
Xxxx + Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx;
xxxxxxxx x xxxxxxxxxx xxxxx
|
&xxxx; | &xxxx;
ΣXxx x 1000
|
|
bodu 2, xxx výtopenských
|
JNT =
|
&xxxx;
__________
|
&xxxx;
|
|
&xxxx; | &xxxx;
xxxxx
|
&xxxx; | &xxxx;
Xxxx + Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx; | &xxxx;
ΣXxx x 3,6
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
XXX =
|
&xxxx;
__________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx; | &xxxx;
Xxxx + Qvyt
|
na xxxxxxx xxxxxx
|
&xxxx; | &xxxx;
ΣXxxx x 3,6
|
|
ΣNvzi x 3,6
|
&xxxx;
|
&xxxx; | &xxxx;
XXXX =
|
&xxxx;
___________
|
&xxxx;
=
|
&xxxx;
____________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
X
|
&xxxx;
|
&xxxx;
Xxx x (xxx - xxx)
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxxx x 1000
|
&xxxx;
|
&xxxx; | &xxxx;
|
&xxxx; | &xxxx;
XXXX =
|
&xxxx;
___________
|
&xxxx;
|
&xxxx; | &xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxx x (xxx - xxx)
|
&xxxx;
|
&xxxx; | &xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxxx
|
&xxxx;
|
&xxxx; | &xxxx;
|
&xxxx; | &xxxx;
XXXX =
|
&xxxx;
_______
|
&xxxx;
|
&xxxx; | &xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxx x 1000
|
&xxxx;
|
&xxxx; | &xxxx;
|
xxx
3,6 x Essv
|
|
||
na xxxxxxxxx
|
&xxxx;
βxx =
|
&xxxx;
_____________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
3,6 x Essv + Xxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxx
|
&xxxx;
|
&xxxx;
xx xxxxxxxx xxxxxxx
|
&xxxx;
βxx =
|
&xxxx;
______________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
3,6 x Xxxx + Qsv
|
|
kde
&xxxx; | &xxxx;
Xxx =Xxxx - Qdv
|
&xxxx;
|
|
&xxxx; | &xxxx; | &xxxx;
ηx
|
&xxxx;
|
&xxxx; | &xxxx;
Xxx = Xxxxx x
|
&xxxx;
_______
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
100
|
&xxxx; |
xxx
&xxxx; | &xxxx; | &xxxx;
Xx
|
&xxxx; | &xxxx; |
&xxxx; | &xxxx;
Xxx = 3,6 x
|
&xxxx;
___
|
&xxxx;
x Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xx
|
&xxxx; | &xxxx; |
xxx
Položky
|
na xxxxxxxxx
|
&xxxx;
xx xxxxx
|
|
Xxxxxx
|
xxxxxxx x xxxxxxx - xxxxxx x xxxxxx
|
&xxxx;
βxx
|
&xxxx;
βxx
|
xxxxxxx x xxxxxxx - xxxxxx xx obchozu
|
1
|
|
|
přitápěcí x xxxxxxx ve spalinovém xxxxx
|
&xxxx;
|
&xxxx;
1
|
|
xxxxxxx x xxxxxxxxxx xxxxxxx (xx xxxxxxx)
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxxxxxx xxxxxxx (vlastní xxxxxxxx xxxxxxxxx)
|
x vlastní xxxxxx
|
&xxxx;
|
&xxxx;
1
|
xxxxx xx xxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxx xxxxxxxxxxxxx
|
xxxxxxxx, xxxxxxx
|
&xxxx;
|
&xxxx;
1
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx x βse + Mopal
|
|
na xxxxxxxxx
|
&xxxx;
βxx =
|
&xxxx;
_______________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx + Xxxxx + Mdpal
|
|
|
|
||
Mspal x βxx + Mdpal
|
|
||
na xxxxxxxx energii
|
βxt =
|
_______________
|
|
Mspal + Mopal + Xxxxx
|
&xxxx;
|
||
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx x βxx + Xxxxx
|
&xxxx;
|
&xxxx;
xx xxxxxxxxx
|
&xxxx;
βxx =
|
&xxxx;
______________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx + Mopal + Mdpal + Xxxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx x βxx + Mdpal + Xxxxx
|
&xxxx;
|
&xxxx;
xx tepelnou xxxxxxx
|
&xxxx;
βxx =
|
&xxxx;
______________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx + Xxxxx + Xxxxx + Xxxxx
|
&xxxx; |
xxx
&xxxx;
Xxxxxxx
|
&xxxx;
xx elektřinu
|
na teplo
|
|
Ekologie, xxxxxx, xxxxxx, xxxxxx
|
xxxxxxxx
|
&xxxx;
βxx
|
&xxxx;
βxx
|
xxxxxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxxx xxxxxxx
|
xxxxxxxx, výtopna
|
βre
|
βrt
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx
|
&xxxx;
|
&xxxx;
xxx trvalém provozu xxxxxxx x kotlem
|
JNE =
|
&xxxx;
_________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx - Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx
|
&xxxx;
|
&xxxx;
xxx xxxxxxxxx xxxxxxx xxxxxxx x kotlem
|
JNE =
|
______________
|
|
a xx obchozu
|
Essv + Xxxx - Eevs
|
|
|
|
|
||
ΣNti x 3,6
|
&xxxx;
|
||
&xxxx;
xxxxxxxx xxx xxxxxxxxxx výtopenských kotlů
|
JNT =
|
&xxxx;
__________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx x 1000
|
|
JNT =
|
&xxxx;
___________
|
&xxxx;
|
|
&xxxx; | &xxxx; | &xxxx;
Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx x 3,6
|
&xxxx;
|
&xxxx;
xxxxxxxx x xxxxxxxxxx xxxxxxxxxxxx xxxxx
|
&xxxx;
XXX =
|
&xxxx;
___________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx + Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx x 1000
|
&xxxx;
|
&xxxx; | &xxxx;
XXX =
|
&xxxx;
___________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx + Xxxx
|
&xxxx;
|
xxx
&xxxx; | &xxxx; | &xxxx;
3,6 x Xxxx
|
&xxxx;
|
&xxxx;
xx xxxxxxxxx
|
&xxxx;
βxx =
|
&xxxx;
_____________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
3,6 x Xxxx + Xxx + Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxx + Xxxx
|
&xxxx;
|
&xxxx;
xx tepelnou energii
|
βst =
|
&xxxx;
____________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
3,6 x Xxxx + Qsv + Xxxx
|
&xxxx;
|
xxx
&xxxx;
Xxxxxxx
|
&xxxx;
xx xxxxxxxxx
|
&xxxx;
xx xxxxx
|
|
Xxxxxx
|
xxxxxxx x xxxxxxx - provoz x xxxxxx
|
&xxxx;
βxx
|
&xxxx;
βxx
|
xxxxxxx x xxxxxxx - provoz xx xxxxxxx
|
&xxxx;
1
|
&xxxx;
|
|
xxxxxxxxx xxxxxxx xx xxxxxxxxxx xxxxx
|
&xxxx;
βx
|
&xxxx;
βx
|
|
xxxxxxx x xxxxxxxxxxxxx paliv. xxxxxxx
|
&xxxx;
βx
|
&xxxx;
βx
|
|
xxxxxxx xx výtopenských xxxxxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxxxxxx xxxxxxx (vlastní xxxxxxxx elektřiny)
|
z vlastní xxxxxx
|
&xxxx;
βx
|
&xxxx;
βx
|
xxxxx xx xxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxx xxxxxxxxxxxxx
|
xxxxxxxx
|
&xxxx;
βx
|
&xxxx;
βx
|
xxxxxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxxxx
|
xxxxxxxx
|
&xxxx;
βxx
|
&xxxx;
βxx
|
xxxxxxx
|
&xxxx;
|
&xxxx;
1
|
&xxxx;
Xxxxxxxx
|
&xxxx;
xxxxxxxx, výtopna
|
βre
|
βrt
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx x βxx + Mopal + (Xxxxx + Xxxxx) x βx
|
&xxxx; |
&xxxx;
xx elektřinu
|
βxe =
|
&xxxx;
________________________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx + Xxxxx + Xxxxx + Xxxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx x βxx + (Xxxxx + Xxxxx) x βx
|
&xxxx;
|
&xxxx;
xx xxxxxxxx energii
|
βxt =
|
&xxxx;
________________________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx + Mopal + Xxxxx + Mkpal
|
|
|
|
||
Mspal x βxx + Xxxxx + (Xxxxx + Mkpal) x βx
|
&xxxx;
|
||
&xxxx;
xx elektřinu
|
βre =
|
&xxxx;
________________________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxxx + Xxxxx + Xxxxx + Xxxxx + Mvpal
|
|
|
|
||
Mspal x βxx + (Mdpal + Xxxxx) x βx + Xxxxx
|
&xxxx;
|
||
&xxxx;
xx xxxxxxxx xxxxxxx
|
&xxxx;
βxx =
|
________________________________
|
|
Mspal + Mopal + Xxxxx + Xxxxx + Mvpal
|
kde
&xxxx;
Xxxxxxx
|
&xxxx;
xx xxxxxxxxx
|
&xxxx;
xx xxxxx
|
|
Xxxxxx x xxxxxx, xxxxxx
|
xxxxxxxx
|
&xxxx;
βxx
|
&xxxx;
βxx
|
xxxxxxx
|
&xxxx;
|
&xxxx;
1
|
|
Xxxxxxx xxxxxxx
|
xxxxxxxx, xxxxxxx
|
&xxxx;
βxx
|
&xxxx;
βxx
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx
|
&xxxx;
|
&xxxx;
xxx trvalém xxxxxxx XXX
|
&xxxx;
XXX =
|
&xxxx;
______________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx + Xxx - Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx;
xxxxxxxxx xxxxxxx xxxxxxx xxxxxxx
|
&xxxx; | &xxxx;
ΣXxx
|
&xxxx;
|
&xxxx;
x využitím xxxxx x do xxxxxxx
|
&xxxx;
XXX =
|
&xxxx;
___________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx + Eosv + Xxx - Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx x 3,6
|
&xxxx;
|
&xxxx;
xxxxxxxx x XXX bez xxxxxxxxxxxx kotlů
|
JNT =
|
&xxxx;
___________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx + Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx x 1000
|
&xxxx;
|
&xxxx; | &xxxx;
XXX =
|
___________
|
|
Qtep + Xxxx
|
&xxxx;
|
||
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx x 3,6
|
|
teplárna x XXX a x výtopenskými kotli
|
JNT =
|
&xxxx;
________________
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
Xxxx + Xxxx + Xxxx
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
|
&xxxx;
|
&xxxx; | &xxxx; | &xxxx;
ΣXxx x 1000
|
&xxxx;
|
&xxxx; | &xxxx;
XXX =
|
________________
|
|
Qtep + Xxxx + Qvyt
|
|
kde