<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Author>Antalicova Jana</Author>
  <LastAuthor>Antalicova Jana</LastAuthor>
  <Created>2022-02-08T14:12:30Z</Created>
  <LastSaved>2025-02-07T17:18:42Z</LastSaved>
  <Company>Ministerstvo financii SR</Company>
  <Version>16.00</Version>
 </DocumentProperties>
 <OfficeDocumentSettings xmlns="urn:schemas-microsoft-com:office:office">
  <AllowPNG/>
 </OfficeDocumentSettings>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>16440</WindowHeight>
  <WindowWidth>29040</WindowWidth>
  <WindowTopX>32767</WindowTopX>
  <WindowTopY>32767</WindowTopY>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Calibri" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s17" ss:Name="Normálne 2">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s16" ss:Name="normálne_dane pre rozpocet 2006-2008_JUN2005_final">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s18" ss:Name="normálne_IFP_DANE_20081103">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial CE" x:CharSet="238"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m2152590597824" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590597864" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590597884" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590597944" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590597964" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590597984" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590598024" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590598044" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590598064" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590598084" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590598104" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590592784" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590592804" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590592824" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590592844" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590592864" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590592884" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590592904" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590599228" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590599248" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590599268" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590599288" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590598180" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590598200" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590598220" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2152590598240" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s19" ss:Parent="s17">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
  </Style>
  <Style ss:ID="s20" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s21" ss:Parent="s16">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s22" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s23" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s24" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s25" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s26" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s27" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s28" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s29" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s30" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s31" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s32" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s33" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s34" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s35" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="4"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s36" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s37" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s38" ss:Parent="s18">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s39" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s40" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s41" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s42" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s43" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s44" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s45" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s46" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s47" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s48" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s49" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s50" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s51" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s52" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s53" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s54" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s55" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s56" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s57" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s58" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s59" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s60" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s61" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s62" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s63" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s64" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s65" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s66" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s67" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s68" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s69" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s70" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s71" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s72" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s73" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s74" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s75" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s76" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s77" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s78" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s79" ss:Parent="s17">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
  </Style>
  <Style ss:ID="s80" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s81" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s82" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s83" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s84" ss:Parent="s17">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
  </Style>
  <Style ss:ID="s85" ss:Parent="s17">
   <Alignment ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
  </Style>
  <Style ss:ID="s86" ss:Parent="s17">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s87" ss:Parent="s17">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
  </Style>
  <Style ss:ID="s88" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="12" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s89" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s90" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s91" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s92" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s93" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s94" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s95" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s96" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s97" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s98" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s99" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s100" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s101" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s102" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s103" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s104" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s105" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s106" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s107" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s108" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s109" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s110" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s111" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s112" ss:Parent="s17">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <Interior/>
  </Style>
  <Style ss:ID="s113" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s114" ss:Parent="s17">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s115" ss:Parent="s17">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s116" ss:Parent="s17">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
  </Style>
  <Style ss:ID="s117" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s118" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s119" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s120" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s121" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s122" ss:Parent="s17">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <Interior/>
  </Style>
  <Style ss:ID="s123" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s124" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s125" ss:Parent="s16">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s126" ss:Parent="s17">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s127" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Color="#000000"/>
   <Interior/>
  </Style>
  <Style ss:ID="s128" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s129" ss:Parent="s17">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s130" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s131" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s132" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s133" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s134" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s135" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s136" ss:Parent="s17">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0.0000"/>
  </Style>
  <Style ss:ID="s137" ss:Parent="s17">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s138" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="12" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s140" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s141" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s142" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s143" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s144" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s145" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s146" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s147" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s148" ss:Parent="s16">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s149" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s172" ss:Parent="s17">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
  </Style>
  <Style ss:ID="s173" ss:Parent="s16">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="12" ss:Bold="1"/>
   <Interior/>
  </Style>
 </Styles>
 <Worksheet ss:Name="nedane_A_feb25">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=nedane_A_feb25!R1C3:R35C9"/>
  </Names>
  <Table ss:ExpandedColumnCount="41" ss:ExpandedRowCount="42" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s19" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="13.5">
   <Column ss:StyleID="s19" ss:AutoFitWidth="0" ss:Width="41.5" ss:Span="1"/>
   <Column ss:Index="3" ss:StyleID="s19" ss:AutoFitWidth="0" ss:Width="299.5"/>
   <Column ss:StyleID="s87" ss:AutoFitWidth="0" ss:Width="69" ss:Span="5"/>
   <Column ss:Index="10" ss:StyleID="s19" ss:AutoFitWidth="0" ss:Width="65"/>
   <Column ss:Index="13" ss:StyleID="s19" ss:AutoFitWidth="0" ss:Width="303.5"/>
   <Column ss:Index="23" ss:StyleID="s19" ss:AutoFitWidth="0" ss:Width="245"/>
   <Column ss:Index="34" ss:StyleID="s19" ss:Width="232.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:MergeAcross="8" ss:StyleID="s138"><Data ss:Type="String">Prognóza vybraných nedaňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - február 2025</Data></Cell>
    <Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s138"><Data ss:Type="String">Prognóza vybraných nedaňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - rozdiel oproti poslednej prognoze</Data></Cell>
    <Cell ss:StyleID="s138"/>
    <Cell ss:Index="22" ss:MergeAcross="8" ss:StyleID="s138"><Data ss:Type="String">Nová legislatíva vybraných nedaňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - rozdiel oproti poslednej prognóze</Data></Cell>
    <Cell ss:Index="32" ss:MergeAcross="8" ss:StyleID="s138"><Data ss:Type="String">Prognóza vybraných nedaňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - november 2024</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:StyleID="s20"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="13" ss:StyleID="s20"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="23" ss:StyleID="s20"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="34" ss:StyleID="s20"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:MergeDown="1" ss:StyleID="m2152590597944"><Data ss:Type="String">kód ESA2010</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2152590597964"><Data ss:Type="String">kód EKRK</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="m2152590598084"><Data ss:Type="String">Skutočnosť</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><Data ss:Type="String">Odhad</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2152590598064"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="12" ss:MergeDown="1" ss:StyleID="m2152590597984"><Data
      ss:Type="String">kód ESA2010</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:StyleID="s130"><Data ss:Type="String">Skutočnosť</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:StyleID="s130"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2152590597824"><Data ss:Type="String">Prognóza</Data></Cell>
    <Cell ss:Index="22" ss:MergeDown="1" ss:StyleID="m2152590598024"><Data
      ss:Type="String">kód ESA2010</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:StyleID="s130"><Data ss:Type="String">Skutočnosť</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2152590598044"><Data ss:Type="String">Prognóza</Data></Cell>
    <Cell ss:Index="32" ss:MergeDown="1" ss:StyleID="m2152590597864"><Data
      ss:Type="String">kód ESA2010</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2152590597884"><Data ss:Type="String">kód EKRK</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:StyleID="s130"><Data ss:Type="String">Skutočnosť</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2152590598104"><Data ss:Type="String">Prognóza</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:StyleID="s24"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s133"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s133"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s133"><Data ss:Type="Number">2028</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="Number">2029</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s24"/>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s133"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s133"><Data ss:Type="Number">2027</Data></Cell>
    <Cell ss:StyleID="s133"><Data ss:Type="Number">2028</Data></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="Number">2029</Data></Cell>
    <Cell ss:Index="23" ss:StyleID="s24"/>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s133"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s133"><Data ss:Type="Number">2027</Data></Cell>
    <Cell ss:StyleID="s133"><Data ss:Type="Number">2028</Data></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="Number">2029</Data></Cell>
    <Cell ss:Index="34" ss:StyleID="s24"/>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s140"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2027</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2028</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2029</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"><Data ss:Type="String">D.421</Data></Cell>
    <Cell ss:StyleID="s29"><Data ss:Type="Number">211003</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Dividendy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">202565.04811999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">302346</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">501357</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">294422</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">255019</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">221290</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">247834</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s29"><Data ss:Type="String">D.421</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Dividendy</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">98622</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">20426</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">15242</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">-16639</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">247834</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s29"><Data ss:Type="String">D.421</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Dividendy</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=+R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=+R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=+R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=+R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=+R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=+R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=+R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="32" ss:StyleID="s29"><Data ss:Type="String">D.421</Data></Cell>
    <Cell ss:StyleID="s29"><Data ss:Type="Number">211003</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Dividendy</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">202565.04811999999</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">302346</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">402735</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">273996</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">239777</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">237929</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">195453</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">293981</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">492992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">286057</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">246654</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">212925</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">239469</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">98622</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">20426</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">15242</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">-16639</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">239469</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s33"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:Index="32" ss:StyleID="s29"/>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">195453</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">293981</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">394370</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">265631</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">231412</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">229564</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">7112.0481200000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s33"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:Index="32" ss:StyleID="s29"/>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">7112.0481200000004</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjmy ostatných subjektov VS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:Index="12" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjmy ostatných subjektov VS</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjmy ostatných subjektov VS</Data></Cell>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s33"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:Index="32" ss:StyleID="s29"/>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjmy ostatných subjektov VS</Data></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"><Data ss:Type="String">P.11, D.75</Data></Cell>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s36"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">357416.82675000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">360493</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">443720</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">502717</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">510329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">518404</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">528539</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s29"><Data ss:Type="String">P.11, D.75</Data></Cell>
    <Cell ss:StyleID="s36"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">-5175</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">-6014.7550000000047</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">-8029.6080000000075</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">-7243.3389999999781</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">-7729.3101591105806</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">528539</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s29"><Data ss:Type="String">P.11, D.75</Data></Cell>
    <Cell ss:StyleID="s36"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s33"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:Index="32" ss:StyleID="s29"><Data ss:Type="String">P.11, D.75</Data></Cell>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s36"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">357416.82675000001</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">365668</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">449734.755</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">510746.60800000001</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">517572.33899999998</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">526133.31015911058</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"><Data ss:Type="String">D.29F</Data></Cell>
    <Cell ss:StyleID="s29"><Data ss:Type="Number">229006</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">342521.41072500002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">383183</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">291505</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">295837</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">348822</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">339776</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">330963</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s29"><Data ss:Type="String">D.29F</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">-15978</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">11508</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">13574</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">12087</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">330963</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s29"><Data ss:Type="String">D.29F</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data></Cell>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s33"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:Index="32" ss:StyleID="s29"><Data ss:Type="String">D.29F</Data></Cell>
    <Cell ss:StyleID="s29"><Data ss:Type="Number">229006</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">342521.41072500002</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">383183</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">307483</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">284329</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">335248</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">327689</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s37"><Data ss:Type="String">D.214F</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="Number">292008</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">Z odvodov z hazardných hier</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">312285.63628999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">357768.97788999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">387763</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">422109</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">450809</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">491186</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">539179</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s37"><Data ss:Type="String">D.214F</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">Z odvodov z hazardných hier</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">4759.9778899999801</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">8290</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">7520</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">1108</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">6374</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">539179</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s37"><Data ss:Type="String">D.214F</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">Z odvodov z hazardných hier</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="32" ss:StyleID="s37"><Data ss:Type="String">D.214F</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="Number">292008</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">Z odvodov z hazardných hier</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">312285.63628999999</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">353009</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">379473</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">414589</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">449701</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">484812</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">301443.04193000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">347255.97788999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">379380</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">413726</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">442426</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">482803</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">530796</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">4759.9778899999801</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">8290</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">7520</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">1108</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">6374</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">530796</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s33"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:Index="32" ss:StyleID="s29"/>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">301443.04193000001</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">342496</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">371090</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">406206</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">441318</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">476429</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">10842.594359999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">10513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[21]"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s33"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s34"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:Index="32" ss:StyleID="s29"/>
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">10842.594359999999</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">10513</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s39"/>
    <Cell ss:StyleID="s40"/>
    <Cell ss:StyleID="s41"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s42" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1214788.9218850001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s43" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1403790.97789</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s44" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1624345</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s45" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1515085</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s45" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1564979</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s45" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1570656</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s43" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1646515</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s39"/>
    <Cell ss:StyleID="s41"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data></Cell>
    <Cell ss:StyleID="s46" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">-415.02211000001989</Data></Cell>
    <Cell ss:StyleID="s48" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">84919.244999999995</Data></Cell>
    <Cell ss:StyleID="s49" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">31424.391999999993</Data></Cell>
    <Cell ss:StyleID="s49" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">22680.661000000022</Data></Cell>
    <Cell ss:StyleID="s49" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">-5907.3101591105806</Data></Cell>
    <Cell ss:StyleID="s47" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1646515</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s39"/>
    <Cell ss:StyleID="s41"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data></Cell>
    <Cell ss:StyleID="s46" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="32" ss:StyleID="s39"/>
    <Cell ss:StyleID="s40"/>
    <Cell ss:StyleID="s41"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data></Cell>
    <Cell ss:StyleID="s42" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1214788.9218850001</Data></Cell>
    <Cell ss:StyleID="s43" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1404206</Data></Cell>
    <Cell ss:StyleID="s142" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1539425.7549999999</Data></Cell>
    <Cell ss:StyleID="s45" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1483660.608</Data></Cell>
    <Cell ss:StyleID="s45" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1542298.3389999999</Data></Cell>
    <Cell ss:StyleID="s45" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1576563.3101591105</Data></Cell>
    <Cell ss:StyleID="s43" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s50"/>
    <Cell ss:StyleID="s51"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s53" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">496896.04193000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s54" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">641236.97788999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s55" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">872372</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s56" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">699783</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s56" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">689080</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">695728</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s54" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">770265</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s50"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s57" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s58" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">4759.9778899999801</Data></Cell>
    <Cell ss:StyleID="s59" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">106912</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">27946</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16350</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">-10265</Data></Cell>
    <Cell ss:StyleID="s58" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">770265</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s50"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s57" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s58" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s59" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s58" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="32" ss:StyleID="s50"/>
    <Cell ss:StyleID="s51"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s53" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">496896.04193000001</Data></Cell>
    <Cell ss:StyleID="s54" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">636477</Data></Cell>
    <Cell ss:StyleID="s53" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">765460</Data></Cell>
    <Cell ss:StyleID="s56" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">671837</Data></Cell>
    <Cell ss:StyleID="s56" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">672730</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">705993</Data></Cell>
    <Cell ss:StyleID="s54" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">17954.642479999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">18878</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="32" ss:StyleID="s61"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data></Cell>
    <Cell ss:StyleID="s64" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">17954.642479999999</Data></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">18878</Data></Cell>
    <Cell ss:StyleID="s64" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64" ss:Formula="=R[-7]C"><Data ss:Type="Number">342521.41072500002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-7]C"><Data ss:Type="Number">383183</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[-7]C"><Data ss:Type="Number">291505</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-7]C"><Data ss:Type="Number">295837</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-7]C"><Data ss:Type="Number">348822</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-7]C"><Data ss:Type="Number">339776</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-7]C"><Data ss:Type="Number">330963</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[-7]C"><Data ss:Type="Number">-15978</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[-7]C"><Data ss:Type="Number">11508</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[-7]C"><Data ss:Type="Number">13574</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[-7]C"><Data ss:Type="Number">12087</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-7]C"><Data ss:Type="Number">330963</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="32" ss:StyleID="s61"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data></Cell>
    <Cell ss:StyleID="s64" ss:Formula="=R[-7]C"><Data ss:Type="Number">342521.41072500002</Data></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-7]C"><Data ss:Type="Number">383183</Data></Cell>
    <Cell ss:StyleID="s64" ss:Formula="=R[-7]C"><Data ss:Type="Number">307483</Data></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-7]C"><Data ss:Type="Number">284329</Data></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-7]C"><Data ss:Type="Number">335248</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-7]C"><Data ss:Type="Number">327689</Data></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64" ss:Formula="=R[-9]C"><Data ss:Type="Number">357416.82675000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C"><Data ss:Type="Number">360493</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[-9]C"><Data ss:Type="Number">443720</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">502717</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">510329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">518404</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C"><Data ss:Type="Number">528539</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-9]C"><Data ss:Type="Number">-5175</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=R[-9]C"><Data ss:Type="Number">-6014.7550000000047</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[-9]C"><Data ss:Type="Number">-8029.6080000000075</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[-9]C"><Data ss:Type="Number">-7243.3389999999781</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[-9]C"><Data ss:Type="Number">-7729.3101591105806</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-9]C"><Data ss:Type="Number">528539</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="32" ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s64" ss:Formula="=R[-9]C"><Data ss:Type="Number">357416.82675000001</Data></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C"><Data ss:Type="Number">365668</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C"><Data ss:Type="Number">449734.755</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">510746.60800000001</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">517572.33899999998</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">526133.31015911058</Data></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">príjmy ostatných subjektov VS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">príjmy ostatných subjektov VS</Data></Cell>
    <Cell ss:StyleID="s75" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">príjmy ostatných subjektov VS</Data></Cell>
    <Cell ss:StyleID="s75" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="32" ss:StyleID="s73"/>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">príjmy ostatných subjektov VS</Data></Cell>
    <Cell ss:StyleID="s75" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s144" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s79"><Data ss:Type="String">Poznámky:</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s79"><Data ss:Type="String">Dividendy:</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s126"><Data ss:Type="String">Prognóza dividend zahŕňa len príjmy štátneho rozpočtu aj príjmy obcí, ktoré vychýdzajú z EKRK položky 211003. Podľa metodiky ESA2010 akruálna položka D.421 obsahuje aj položku iné príjmy z podnikania (211004), ktoré nie sú predmetom výboru.</Data></Cell>
    <Cell ss:StyleID="s126"/>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s126"><Data ss:Type="String">V ostatných sú zahrnuté všetky ostatné subjekty VS, ktoré zaznamenali v danom roku nedaňový príjem z dividend (MH Manažment, Slov. pozemkový fond, DMD, ...)</Data></Cell>
    <Cell ss:StyleID="s126"/>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s79"><Data ss:Type="String">NDS:</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"/>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s84"><Data ss:Type="String">V prípade NDS sa prognózujú administratívne poplatky a iné poplatky (EKRK 220, ESA2010 D.11 a D.75). </Data></Cell>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"/>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s79"><Data ss:Type="String">Emisné kvóty:</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"/>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami je v rámci EKRK položka 229006 a podľa ESA2010 D.29F. </Data></Cell>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"/>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Počítané už podľa novej metodiky, ktorej zavedenie sa predpokladá v septembri 2022</Data></Cell>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"/>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s79"><Data ss:Type="String">Odvod z hazardných hier:</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s149"/>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Príjmy z odvodov z hazardných hier obsahujú príjmy štátneho rozpočtu aj príjmy obcí (EKRK položka 292008 a v metodike ESA2010 D.214F). </Data></Cell>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"/>
    <Cell ss:Index="12" ss:StyleID="s82"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13">
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s85"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"/>
    <Cell ss:Index="13" ss:StyleID="s20"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:StyleID="s20"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s135"/>
    <Cell ss:Index="13" ss:StyleID="s20"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.11811023622047245"/>
    <Footer x:Margin="0.11811023622047245"/>
    <PageMargins x:Bottom="0.15748031496062992" x:Left="0.43307086614173229"
     x:Right="0.43307086614173229" x:Top="0.35433070866141736"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>62</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Selected/>
   <DoNotDisplayGridlines/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>27</ActiveRow>
     <ActiveCol>5</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="nedane_C_feb25">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=nedane_C_feb25!R1C2:R22C8"/>
  </Names>
  <Table ss:ExpandedColumnCount="29" ss:ExpandedRowCount="57" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s19" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="13.5">
   <Column ss:StyleID="s19" ss:AutoFitWidth="0" ss:Width="52.5"/>
   <Column ss:StyleID="s19" ss:AutoFitWidth="0" ss:Width="301"/>
   <Column ss:StyleID="s87" ss:AutoFitWidth="0" ss:Width="69" ss:Span="6"/>
   <Column ss:Index="12" ss:StyleID="s19" ss:AutoFitWidth="0" ss:Width="278"/>
   <Column ss:Index="22" ss:StyleID="s19" ss:Width="217"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s88"><Data ss:Type="String">Prognóza vybraných nedaňových príjmov verejnej správy  (hotovostná metodika, v tis. EUR) - február 2025</Data></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"/>
    <Cell ss:Index="11" ss:StyleID="s88"><Data ss:Type="String">Prognóza vybraných nedaňových príjmov verejnej správy  (hotovostná metodika, v tis. EUR) - rozdiel oproti poslednej prognóze</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s88"><Data ss:Type="String">Prognóza vybraných nedaňových príjmov verejnej správy  (hotovostná metodika, v tis. EUR) - november 2024</Data></Cell>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s20"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="22" ss:StyleID="s20"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:MergeDown="1" ss:StyleID="m2152590592844"><Data ss:Type="String">kód EKRK</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="m2152590592904"><Data ss:Type="String">Skutočnosť</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Odhad</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2152590592884"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="m2152590592864"><Data
      ss:Type="String">kód EKRK</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:StyleID="s130"><Data ss:Type="String">Skutočnosť</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2152590592804"><Data ss:Type="String">Prognóza</Data></Cell>
    <Cell ss:Index="21" ss:MergeDown="1" ss:StyleID="m2152590592824"><Data
      ss:Type="String">kód EKRK</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:StyleID="s130"><Data ss:Type="String">Skutočnosť</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2152590592784"><Data ss:Type="String">Prognóza</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s24"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2028</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2029</Data></Cell>
    <Cell ss:Index="12" ss:StyleID="s24"/>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s140"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2027</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2028</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2029</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s24"/>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s140"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2027</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2028</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2029</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s89"><Data ss:Type="Number">211003</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="String">Dividendy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">449474.41463000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">456720.66207000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">525146</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">343512</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">271926</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">246949</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">250977</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s89"><Data ss:Type="Number">211003</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="String">Dividendy</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">-112.33792999997968</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">27468</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">40204</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">3912</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">-22929</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">250977</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s89"><Data ss:Type="Number">211003</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="String">Dividendy</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">449474.41463000001</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">456833</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">497678</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">303308</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">268014</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">269878</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem štátneho rozpočtu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">442362.36651000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">448355.66207000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">516781</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">335147</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">263561</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">238584</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">242612</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">-112.33792999997968</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">27468</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">40204</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">3912</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">-22929</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">242612</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">442362.36651000002</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">448468</Data></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">489313</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">294943</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">259649</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">261513</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">7112.0481200000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">7112.0481200000004</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjmy ostatných subjektov VS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:Index="11" ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjmy ostatných subjektov VS</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjmy ostatných subjektov VS</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s92"><Data ss:Type="Number">220</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">357416.82675000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">360493</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">443720</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">502717</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">510329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">518404</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">528539</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s92"><Data ss:Type="Number">220</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">-5175</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">-6014.7550000000047</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">-8029.6080000000075</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">-7243.3389999999781</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">-7729.3101591105806</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">528539</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s92"><Data ss:Type="Number">220</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">357416.82675000001</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">365668</Data></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">449734.755</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">510746.60800000001</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">517572.33899999998</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">526133.31015911058</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s94"><Data ss:Type="Number">229006</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">383183</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">291505</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">295837</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">348822</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">339776</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">330963</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">321016</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s94"><Data ss:Type="Number">229006</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">-15978</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">11508</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">13574</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">12087</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">11139</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">321016</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s94"><Data ss:Type="Number">229006</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data></Cell>
    <Cell ss:StyleID="s31"><Data ss:Type="Number">383183</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">307483</Data></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">284329</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">335248</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">327689</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">319824</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s89"><Data ss:Type="Number">292008</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="String">Z odvodov z hazardných hier a iných podobných hier</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">312285.63628999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">357768.97788999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">387763</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">422109</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">450809</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">491186</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">539179</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s89"><Data ss:Type="Number">292008</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="String">Z odvodov z hazardných hier a iných podobných hier</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">4759.9778899999801</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">8290</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">7520</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">1108</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">6374</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">539179</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s89"><Data ss:Type="Number">292008</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="String">Z odvodov z hazardných hier a iných podobných hier</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">312285.63628999999</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">353009</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">379473</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">414589</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">449701</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">484812</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s95"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem štátneho rozpočtu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">301443.04193000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">347255.97788999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">379380</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">413726</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">442426</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">482803</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">530796</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">4759.9778899999801</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">8290</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">7520</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">1108</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">6374</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">530796</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s95"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">301443.04193000001</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">342496</Data></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">371090</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">406206</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">441318</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">476429</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s95"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">príjem obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">10842.594359999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">10513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s89"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s33" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=RC[-10]-RC[10]"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s95"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">10842.594359999999</Data></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">10513</Data></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data></Cell>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s97"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1502359.8776700001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1466487.6399600001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1652466</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1617160</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1572840</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1587502</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1639711</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s97"/>
    <Cell ss:StyleID="s97"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">-16505.36004</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">41251.244999999995</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">53268.391999999993</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">9863.6610000000219</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">-13145.310159110581</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1639711</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s97"/>
    <Cell ss:StyleID="s97"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1502359.8776700001</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1482993</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1611214.7549999999</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1563891.608</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1562976.3389999999</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1600647.3101591105</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s50"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">743805.40844000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">795611.63996000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">896161</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">748873</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">705987</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s132" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">721387</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">773408</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s50"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">4647.6399600000004</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">35758</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">47724</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">5020</Data></Cell>
    <Cell ss:StyleID="s132" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">-16555</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">773408</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s50"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">743805.40844000003</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">790964</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">860403</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">701149</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">700967</Data></Cell>
    <Cell ss:StyleID="s132" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">737942</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s106" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">17954.642479999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">18878</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s108" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data></Cell>
    <Cell ss:StyleID="s106" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s108" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data></Cell>
    <Cell ss:StyleID="s106" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">17954.642479999999</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">18878</Data></Cell>
    <Cell ss:StyleID="s106" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s106" ss:Formula="=R[-7]C"><Data ss:Type="Number">383183</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-7]C"><Data ss:Type="Number">291505</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s108" ss:Formula="=R[-7]C"><Data ss:Type="Number">295837</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-7]C"><Data ss:Type="Number">348822</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-7]C"><Data ss:Type="Number">339776</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-7]C"><Data ss:Type="Number">330963</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-7]C"><Data ss:Type="Number">321016</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data></Cell>
    <Cell ss:StyleID="s106" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-7]C"><Data ss:Type="Number">-15978</Data></Cell>
    <Cell ss:StyleID="s108" ss:Formula="=R[-7]C"><Data ss:Type="Number">11508</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-7]C"><Data ss:Type="Number">13574</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-7]C"><Data ss:Type="Number">12087</Data></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-7]C"><Data ss:Type="Number">11139</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-7]C"><Data ss:Type="Number">321016</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data></Cell>
    <Cell ss:StyleID="s106" ss:Formula="=R[-7]C"><Data ss:Type="Number">383183</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-7]C"><Data ss:Type="Number">307483</Data></Cell>
    <Cell ss:StyleID="s106" ss:Formula="=R[-7]C"><Data ss:Type="Number">284329</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-7]C"><Data ss:Type="Number">335248</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-7]C"><Data ss:Type="Number">327689</Data></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-7]C"><Data ss:Type="Number">319824</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-7]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64" ss:Formula="=R[-9]C"><Data ss:Type="Number">357416.82675000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C"><Data ss:Type="Number">360493</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[-9]C"><Data ss:Type="Number">443720</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">502717</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">510329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">518404</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C"><Data ss:Type="Number">528539</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s106" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-9]C"><Data ss:Type="Number">-5175</Data></Cell>
    <Cell ss:StyleID="s110" ss:Formula="=R[-9]C"><Data ss:Type="Number">-6014.7550000000047</Data></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-9]C"><Data ss:Type="Number">-8029.6080000000075</Data></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-9]C"><Data ss:Type="Number">-7243.3389999999781</Data></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-9]C"><Data ss:Type="Number">-7729.3101591105806</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-9]C"><Data ss:Type="Number">528539</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s64" ss:Formula="=R[-9]C"><Data ss:Type="Number">357416.82675000001</Data></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C"><Data ss:Type="Number">365668</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C"><Data ss:Type="Number">449734.755</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">510746.60800000001</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">517572.33899999998</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">526133.31015911058</Data></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">príjmy ostatných subjektov VS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">príjmy ostatných subjektov VS</Data></Cell>
    <Cell ss:StyleID="s75" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="21" ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">príjmy ostatných subjektov VS</Data></Cell>
    <Cell ss:StyleID="s75" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s144" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s20"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s20"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="13" ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s20"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"/>
    <Cell ss:Index="13" ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.5">
    <Cell ss:Index="3" ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:Index="13" ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:Index="13" ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:Index="13" ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:Index="13" ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:Index="14" ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:Index="14" ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:Index="14" ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:Index="14" ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:StyleID="s148"/>
    <Cell ss:Index="15" ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:Index="15" ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:Index="15" ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:Index="15" ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:Index="15" ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:Index="15" ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.11811023622047245"/>
    <Footer x:Margin="0.11811023622047245"/>
    <PageMargins x:Bottom="0.15748031496062992" x:Left="0.43307086614173229"
     x:Right="0.43307086614173229" x:Top="0.35433070866141736"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>62</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>28</ActiveRow>
     <ActiveCol>10</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="A_RVS_25_27">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=A_RVS_25_27!R1C2:R21C6"/>
  </Names>
  <Table ss:ExpandedColumnCount="13" ss:ExpandedRowCount="67" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s112" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="13.5">
   <Column ss:StyleID="s112" ss:AutoFitWidth="0" ss:Width="41.5"/>
   <Column ss:StyleID="s112" ss:AutoFitWidth="0" ss:Width="299.5"/>
   <Column ss:StyleID="s116" ss:AutoFitWidth="0" ss:Width="69" ss:Span="3"/>
   <Column ss:Index="9" ss:StyleID="s112" ss:AutoFitWidth="0" ss:Width="303.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="32.125">
    <Cell ss:MergeAcross="5" ss:StyleID="s173"><Data ss:Type="String">Prognóza vybraných nedaňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - schválený rozpočet VS na roky 2025 až 2027</Data></Cell>
    <Cell ss:Index="8" ss:MergeAcross="5" ss:StyleID="s173"><Data ss:Type="String">Prognóza vybraných nedaňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - rozdiel aktuálnej prognózy oproti RVS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s20"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="9" ss:StyleID="s20"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:MergeDown="1" ss:StyleID="m2152590599228"><Data ss:Type="String">kód ESA2010</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="String">Odhad</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="m2152590599248"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:MergeDown="1" ss:StyleID="m2152590599268"><Data
      ss:Type="String">kód ESA2010</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="m2152590599288"><Data ss:Type="String">Prognóza</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s24"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s119"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="9" ss:StyleID="s24"/>
    <Cell ss:StyleID="s119"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2027</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"><Data ss:Type="String">D.421*</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Dividendy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">302346</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">402735</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">273996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">239777</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Dividendy</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">98622</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">20426</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">15242</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">293981</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">394370</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">265631</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">231412</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">98622</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">20426</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">15242</Data></Cell>
   </Row>
   <Row ss:Height="13">
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:Height="13">
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">ostatné subjekty verejnej správy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">ostatné subjekty verejnej správy</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"><Data ss:Type="String">P.11, D.75</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">365668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">449734.755</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">510746.60800000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">517572.33899999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"><Data ss:Type="String">P.11, D.75</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-5175</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-6014.7550000000047</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-8029.6080000000075</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-7243.3389999999781</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"><Data ss:Type="String">D.29F</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">383183</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">307483</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">284329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">335248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"><Data ss:Type="String">D.29F</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-15978</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">11508</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">13574</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s37"><Data ss:Type="String">D.214F</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">Z odvodov z hazardných hier</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">353009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">379473</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">414589</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">449701</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s37"><Data ss:Type="String">D.214F</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">Z odvodov z hazardných hier</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">4759.9778899999801</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">8290</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">7520</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">1108</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">342496</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">371090</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">406206</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">441318</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">4759.9778899999801</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">8290</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">7520</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">1108</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s39"/>
    <Cell ss:StyleID="s41"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s120" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1404206</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s45" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1539425.7549999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s45" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1483660.608</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s43" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">1542298.3389999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s39"/>
    <Cell ss:StyleID="s41"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data></Cell>
    <Cell ss:StyleID="s123" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">-415.02211000001989</Data></Cell>
    <Cell ss:StyleID="s49" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">84919.244999999995</Data></Cell>
    <Cell ss:StyleID="s49" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">31424.391999999993</Data></Cell>
    <Cell ss:StyleID="s47" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">22680.661000000022</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s50"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s56" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">636477</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s56" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">765460</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s56" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">671837</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s54" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">672730</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s113"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">4759.9778899999801</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">106912</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">27946</Data></Cell>
    <Cell ss:StyleID="s58" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">16350</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">18878</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-7]C"><Data ss:Type="Number">383183</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-7]C"><Data ss:Type="Number">307483</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-7]C"><Data ss:Type="Number">284329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-7]C"><Data ss:Type="Number">335248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-15978</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">11508</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">13574</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67" ss:Formula="=R[-9]C"><Data ss:Type="Number">365668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">449734.755</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[-9]C"><Data ss:Type="Number">510746.60800000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65" ss:Formula="=R[-9]C"><Data ss:Type="Number">517572.33899999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-5175</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-6014.7550000000047</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-8029.6080000000075</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-7243.3389999999781</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">ostatné subjekty verejnej správy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s121" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">ostatné subjekty verejnej správy</Data></Cell>
    <Cell ss:StyleID="s121" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=nedane_A_feb25!RC[-5]-A_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s122"/>
    <Cell ss:StyleID="s122"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="63">
    <Cell ss:MergeAcross="5" ss:StyleID="s172"><Data ss:Type="String">Pozn.: Prognóza dividend zahŕňa príjmy štátneho rozpočtu aj príjmy obcí. Podľa ekonomickej klasifikácie rozpočtovej klasifikácie (EKRK) sú dividendy na položke 211003 a podľa ESA2010 na D.421. V prípade NDS sa prognózujú administratívne poplatky a iné poplatky (EKRK 220, ESA2010 D.11 a D.75). Poplatok za obchodovanie s emisnými kvótami je v rámci EKRK položka 229006 a podľa ESA2010 D.29F. Príjmy z odvodov z hazardných hier obsahujú príjmy štátneho rozpočtu aj príjmy obcí (EKRK položka 292008 a v metodike ESA2010 D.214F). </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.11811023622047245"/>
    <Footer x:Margin="0.11811023622047245"/>
    <PageMargins x:Bottom="0.15748031496062992" x:Left="0.43307086614173229"
     x:Right="0.43307086614173229" x:Top="0.35433070866141736"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>62</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>13</ActiveRow>
     <ActiveCol>9</ActiveCol>
     <RangeSelection>R14C10:R14C13</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="C_RVS_25_27">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=C_RVS_25_27!R1C2:R19C6"/>
  </Names>
  <Table ss:ExpandedColumnCount="13" ss:ExpandedRowCount="43" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s112" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="13.5">
   <Column ss:StyleID="s112" ss:AutoFitWidth="0" ss:Width="52.5"/>
   <Column ss:StyleID="s112" ss:AutoFitWidth="0" ss:Width="301"/>
   <Column ss:StyleID="s116" ss:AutoFitWidth="0" ss:Width="69" ss:Span="3"/>
   <Column ss:Index="9" ss:StyleID="s112" ss:Width="232.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s88"><Data ss:Type="String">Prognóza vybraných nedaňových príjmov verejnej správy  (hotovostná metodika, v tis. EUR) - schválený rozpočet VS na roky 2025 až 2027</Data></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:MergeAcross="5" ss:StyleID="s138"><Data ss:Type="String">Prognóza vybraných nedaňových príjmov verejnej správy (cash, v tis. EUR) - rozdiel aktuálnej prognózy oproti RVS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s20"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s21"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="9" ss:StyleID="s20"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:MergeDown="1" ss:StyleID="m2152590598220"><Data ss:Type="String">kód EKRK</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="String">Odhad</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="m2152590598240"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:MergeDown="1" ss:StyleID="m2152590598180"><Data
      ss:Type="String">kód ESA2010</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="m2152590598200"><Data ss:Type="String">Prognóza</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s24"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s119"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="9" ss:StyleID="s24"/>
    <Cell ss:StyleID="s119"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s26"><Data ss:Type="Number">2027</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s89"><Data ss:Type="Number">211003</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="String">Dividendy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">456833</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">497678</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">303308</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C+R[3]C"><Data ss:Type="Number">268014</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Dividendy</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-112.33792999997968</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">27468</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">40204</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">3912</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem štátneho rozpočtu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">448468</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">489313</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">294943</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">259649</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-112.33792999997968</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">27468</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">40204</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">3912</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjmy ostatných subjektov VS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"/>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s94"><Data ss:Type="Number">220</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">365668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">449734.755</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">510746.60800000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">517572.33899999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"><Data ss:Type="String">P.11, D.75</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Administratívne poplatky a iné poplatky  - len príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-5175</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-6014.7550000000047</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-8029.6080000000075</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-7243.3389999999781</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s94"><Data ss:Type="Number">229006</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">307483</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">284329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">335248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">327689</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"><Data ss:Type="String">D.29F</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="String">Poplatok za obchodovanie s emisnými kvótami</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-15978</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">11508</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">13574</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">12087</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s89"><Data ss:Type="Number">292008</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="String">Z odvodov z hazardných hier a iných podobných hier</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">353009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">379473</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">414589</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">449701</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s37"><Data ss:Type="String">D.214F</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">Z odvodov z hazardných hier</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">4759.9778899999801</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">8290</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">7520</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">1108</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s95"/>
    <Cell ss:StyleID="s91"><Data ss:Type="String">príjem štátneho rozpočtu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">342496</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">371090</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">406206</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">441318</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem štátneho rozpočtu</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">4759.9778899999801</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">8290</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">7520</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">1108</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s95"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">príjem obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">8383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s35"><Data ss:Type="String">príjem obcí</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s97"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1482993</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1611214.7549999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1563891.608</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=R[-3]C+R[-4]C+R[-5]C+R[-9]C"><Data
      ss:Type="Number">1562976.3389999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s39"/>
    <Cell ss:StyleID="s41"><Data ss:Type="String">Vybrané nedaňové príjmy spolu</Data></Cell>
    <Cell ss:StyleID="s123" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">-16505.36004</Data></Cell>
    <Cell ss:StyleID="s49" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">41251.244999999995</Data></Cell>
    <Cell ss:StyleID="s49" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">53268.391999999993</Data></Cell>
    <Cell ss:StyleID="s47" ss:Formula="=R[-9]C+R[-5]C+R[-4]C+R[-3]C"><Data
      ss:Type="Number">9863.6610000000219</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s125"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">790964</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">860403</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">701149</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[-9]C+R[-3]C"><Data ss:Type="Number">700967</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s113"/>
    <Cell ss:StyleID="s52"><Data ss:Type="String">príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">4647.6399600000586</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">35758</Data></Cell>
    <Cell ss:StyleID="s60" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">47724</Data></Cell>
    <Cell ss:StyleID="s58" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">5020</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">18878</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-3]C+R[-9]C"><Data ss:Type="Number">16748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy obcí</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-7]C"><Data ss:Type="Number">307483</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-7]C"><Data ss:Type="Number">284329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-7]C"><Data ss:Type="Number">335248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-7]C"><Data ss:Type="Number">327689</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s29"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy Environmentálneho fondu</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-15978</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">11508</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">13574</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">12087</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=R[-9]C"><Data ss:Type="Number">365668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-9]C"><Data ss:Type="Number">449734.755</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s111" ss:Formula="=R[-9]C"><Data ss:Type="Number">510746.60800000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=R[-9]C"><Data ss:Type="Number">517572.33899999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s70"/>
    <Cell ss:StyleID="s63"><Data ss:Type="String">príjmy NDS</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-5175</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-6014.7550000000047</Data></Cell>
    <Cell ss:StyleID="s34" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-8029.6080000000075</Data></Cell>
    <Cell ss:StyleID="s32" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">-7243.3389999999781</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">príjmy ostatných subjektov VS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s73"/>
    <Cell ss:StyleID="s74"><Data ss:Type="String">ostatné subjekty verejnej správy</Data></Cell>
    <Cell ss:StyleID="s121" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=nedane_C_feb25!RC[-6]-C_RVS_25_27!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:Index="10" ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.11811023622047245"/>
    <Footer x:Margin="0.11811023622047245"/>
    <PageMargins x:Bottom="0.15748031496062992" x:Left="0.43307086614173229"
     x:Right="0.43307086614173229" x:Top="0.35433070866141736"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>62</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>24</ActiveRow>
     <ActiveCol>8</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
