ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Porizovaci cen za kus
2
Letove hodiny:150Provoz let:22Kurz:24
Pocet stroju:
14CZK 1,200,000,000CZK 1,440,000,000CZK 1,680,000,000CZK 1,920,000,000CZK 3,600,000,000
3
Rok/letkaletounurok/stroj22 let flotila22 let/stroj $ 50,000,000 $ 60,000,000 $ 70,000,000 $ 80,000,000 $ 150,000,000
4
Bez odkupu strojuPorizovaci cena 14
5
CZK 16,800,000,000CZK 20,160,000,000CZK 23,520,000,000CZK 26,880,000,000CZK 50,400,000,000
6
 $ 700,000,000 $ 840,000,000 $ 980,000,000 $ 1,120,000,000 $ 2,100,000,000
7
22 let provozu minus porizovaci naklady
8
JAS 39CCelkoveCZK 2,500,000,00014CZK 178,571,429CZK 55,000,000,000CZK 3,928,571,429CZK 55,000,000,000CZK 38,200,000,000CZK 34,840,000,000CZK 31,480,000,000CZK 28,120,000,000CZK 4,600,000,000
9
NajemCZK 1,780,000,00014CZK 127,142,857CZK 39,160,000,000CZK 2,797,142,857CZK 39,160,000,000CZK 22,360,000,000CZK 19,000,000,000CZK 15,640,000,000CZK 12,280,000,000-CZK 11,240,000,000
10
RozdilCZK 720,000,00014CZK 51,428,571CZK 15,840,000,000CZK 1,131,428,571CZK 15,840,000,000-CZK 960,000,000-CZK 4,320,000,000-CZK 7,680,000,000-CZK 11,040,000,000-CZK 34,560,000,000
11
Celkove $ 104,175,900 14 $ 7,441,136 $ 2,291,869,800 $ 163,704,986 $ 2,291,869,800 $ 1,591,869,800 $ 1,451,869,800 $ 1,311,869,800 $ 1,171,869,800 $ 191,869,800
12
Najem $ 74,173,240 14 $ 5,298,089 $ 1,631,811,280 $ 116,557,949 $ 1,631,811,280 $ 931,811,280 $ 791,811,280 $ 651,811,280 $ 511,811,280 $ (468,188,720)
13
Rozdil $ 30,002,660 14 $ 2,143,047 $ 660,058,520 $ 47,147,037 $ 660,058,520 $ (39,941,480) $ (179,941,480) $ (319,941,480) $ (459,941,480) $ (1,439,941,480)
14
15
Rocni provozni naklady za 14
16
CelkoveCZK 2,500,000,000.00CZK 1,736,363,636.36CZK 1,583,636,363.64CZK 1,430,909,090.91CZK 1,278,181,818.18CZK 209,090,909.09
17
NajemCZK 1,780,000,000.00CZK 1,016,363,636.36CZK 863,636,363.64CZK 710,909,090.91CZK 558,181,818.18-CZK 510,909,090.91
18
RozdilCZK 720,000,000.00-CZK 43,636,363.64-CZK 196,363,636.36-CZK 349,090,909.09-CZK 501,818,181.82-CZK 1,570,909,090.91
19
Celkove $ 104,175,900 $ 72,357,718 $ 65,994,082 $ 59,630,445 $ 53,266,809 $ 8,721,355
20
Najem $ 74,173,240 $ 42,355,058 $ 35,991,422 $ 29,627,785 $ 23,264,149 $ (21,281,305)
21
Rozdil $ 30,002,660 $ (1,815,522) $ (8,179,158) $ (14,542,795) $ (20,906,431) $ (65,451,885)
22
23
Rocni provozni naklady 1 stroj
24
CelkoveCZK 178,571,428.57CZK 124,025,974.03CZK 113,116,883.12CZK 102,207,792.21CZK 91,298,701.30CZK 14,935,064.94
25
NajemCZK 127,142,857.14CZK 72,597,402.60CZK 61,688,311.69CZK 50,779,220.78CZK 39,870,129.87-CZK 36,493,506.49
26
RozdilCZK 51,428,571.43-CZK 3,116,883.12-CZK 14,025,974.03-CZK 24,935,064.94-CZK 35,844,155.84-CZK 112,207,792.21
27
Celkove $ 7,441,136 $ 5,168,408 $ 4,713,863 $ 4,259,318 $ 3,804,772 $ 622,954
28
Najem $ 5,298,089 $ 3,025,361 $ 2,570,816 $ 2,116,270 $ 1,661,725 $ (1,520,093)
29
Rozdil $ 2,143,047 $ (129,680) $ (584,226) $ (1,038,771) $ (1,493,316) $ (4,675,135)
30
31
Letova hodina
32
Celkove1,190,476.19 CZK826,839.83 CZK754,112.55 CZK681,385.28 CZK608,658.01 CZK99,567.10 CZK
33
Najem847,619.05 CZK483,982.68 CZK411,255.41 CZK338,528.14 CZK265,800.87 CZK-243,290.04 CZK
34
Rozdil342,857.14 CZK-20,779.22 CZK-93,506.49 CZK-166,233.77 CZK-238,961.04 CZK-748,051.95 CZK
35
Celkove $ 49,608 $ 34,456 $ 31,426 $ 28,395 $ 25,365 $ 4,153
36
Najem $ 35,321 $ 20,169 $ 17,139 $ 14,108 $ 11,078 $ -10,134
37
Rozdil $ 14,287 $ -865 $ -3,895 $ -6,925 $ -9,955 $ -31,168
38
39
40
F-35APorizovaci cen za kus
41
Provoz/UdrzbaCZK 1,680,000,000CZK 1,920,000,000CZK 2,160,000,000CZK 2,400,000,000CZK 3,600,000,000
42
 $ 70,000,000 $ 80,000,000 $ 90,000,000 $ 100,000,000 $ 150,000,000
43
Rocni provozni naklady:
 $ 8,700,000
Bez porizovaci ceny
Porizovaci cena za 24
44
Letove hodiny:150Provoz let:22Kurz:22.8
Pocet stroju:
24CZK 40,320,000,000CZK 26,880,000,000CZK 30,240,000,000CZK 33,600,000,000CZK 50,400,000,000
45
Rok/letkaletounurok/stroj22 let flotila22 let/stroj $ 980,000,000 $ 1,120,000,000 $ 1,260,000,000 $ 1,400,000,000 $ 2,100,000,000
46
22 let provozu plus porizovaci naklady
47
CelkoveCZK 4,760,640,00024CZK 198,360,000CZK 104,734,080,000CZK 4,363,920,000CZK 104,734,080,000CZK 145,054,080,000CZK 150,814,080,000CZK 156,574,080,000CZK 162,334,080,000CZK 191,134,080,000
48
49
Celkove $ 208,800,000 24 $ 8,700,000 $ 4,593,600,000 $ 191,400,000.00 $ 4,593,600,000 $ 6,273,600,000 $ 6,513,600,000 $ 6,753,600,000 $ 6,993,600,000 $ 8,193,600,000
50
51
Rocni provozni naklady za 24
52
CZK 4,760,640,000CZK 6,593,367,273CZK 6,855,185,455CZK 7,117,003,636CZK 7,378,821,818CZK 8,687,912,727
53
54
 $ 208,800,000 $ 285,163,636 $ 296,072,727 $ 306,981,818 $ 317,890,909 $ 372,436,364
55
56
Rocni provozni naklady 1 stroj
57
CZK 198,360,000.00CZK 274,723,636.36CZK 285,632,727.27CZK 296,541,818.18CZK 307,450,909.09CZK 361,996,363.64
58
59
 $ 8,700,000 $ 11,881,818 $ 12,336,364 $ 12,790,909 $ 13,245,455 $ 15,518,182
60
61
Letova hodina
62
1,322,400.00 CZK1,831,490.91 CZK1,904,218.18 CZK1,976,945.45 CZK2,049,672.73 CZK2,413,309.09 CZK
63
64
 $ 58,000 $ 79,212 $ 82,242 $ 85,273 $ 88,303 $ 103,455
65
66
67
68
69
70
71
F-35APorizovaci cen za kus
72
Provoz/UdrzbaCZK 1,680,000,000CZK 1,920,000,000CZK 2,160,000,000CZK 2,400,000,000CZK 3,600,000,000
73
 $ 70,000,000 $ 80,000,000 $ 90,000,000 $ 100,000,000 $ 150,000,000
74
Rocni provozni naklady:
 $ 6,640,000
Bez porizovaci ceny
Porizovaci cena za 24
75
Letove hodiny:150Provoz let:22Kurz:23.33
Pocet stroju:
24CZK 40,320,000,000CZK 26,880,000,000CZK 30,240,000,000CZK 33,600,000,000CZK 50,400,000,000
76
Rok/letkaletounurok/stroj22 let flotila22 let/stroj $ 980,000,000 $ 1,120,000,000 $ 1,260,000,000 $ 1,400,000,000 $ 2,100,000,000
77
22 let provozu plus porizovaci naklady
78
CelkoveCZK 3,717,868,80024CZK 198,360,000CZK 104,734,080,000CZK 4,363,920,000CZK 104,734,080,000CZK 145,054,080,000CZK 150,814,080,000CZK 156,574,080,000CZK 162,334,080,000CZK 191,134,080,000
79
80
Celkove $ 208,800,000 24 $ 8,700,000 $ 4,593,600,000 $ 191,400,000.00 $ 4,593,600,000 $ 6,273,600,000 $ 6,513,600,000 $ 6,753,600,000 $ 6,993,600,000 $ 8,193,600,000
81
82
Rocni provozni naklady za 24
83
CZK 4,760,640,000CZK 6,593,367,273CZK 6,855,185,455CZK 7,117,003,636CZK 7,378,821,818CZK 8,687,912,727
84
85
 $ 208,800,000 $ 285,163,636 $ 296,072,727 $ 306,981,818 $ 317,890,909 $ 372,436,364
86
87
Rocni provozni naklady 1 stroj
88
CZK 198,360,000.00CZK 274,723,636.36CZK 285,632,727.27CZK 296,541,818.18CZK 307,450,909.09CZK 361,996,363.64
89
90
 $ 8,700,000 $ 11,881,818 $ 12,336,364 $ 12,790,909 $ 13,245,455 $ 15,518,182
91
92
Letova hodina
93
1,322,400.00 CZK1,831,490.91 CZK1,904,218.18 CZK1,976,945.45 CZK2,049,672.73 CZK2,413,309.09 CZK
94
95
 $ 58,000 $ 79,212 $ 82,242 $ 85,273 $ 88,303 $ 103,455
96
97
98
99
100