<?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:dt="uuid:C2F41010-65B3-11d1-A29F-00AA00C14882"
 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>2026-04-13T14:12:30Z</Created>
  <Company>Ministerstvo financii Slovenskej republiky</Company>
  <Version>16.00</Version>
 </DocumentProperties>
 <CustomDocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Enabled dt:dt="string">true</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Enabled>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_SetDate dt:dt="string">2026-04-13T14:12:30Z</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_SetDate>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Method dt:dt="string">Standard</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Method>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Name dt:dt="string">Internal</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Name>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_SiteId dt:dt="string">579df390-dbff-49fd-8f10-624670566482</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_SiteId>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_ActionId dt:dt="string">bd2ee520-bbfe-4a09-b621-323b65105e45</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_ActionId>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_ContentBits dt:dt="string">2</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_ContentBits>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Tag dt:dt="string">10, 3, 0, 1</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Tag>
 </CustomDocumentProperties>
 <OfficeDocumentSettings xmlns="urn:schemas-microsoft-com:office:office">
  <AllowPNG/>
 </OfficeDocumentSettings>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <SupBook>
   <Path>\IFP_NEW\1_DANE\1_03_Databazy\02_Danove_prijmy_web\2015\Danove_prijmy_mes_strukt_SK_EN.xlsm</Path>
   <SheetName>vyber jazyka</SheetName>
   <SheetName>DPFO ZČ</SheetName>
   <SheetName>DPFO podnikanie</SheetName>
   <SheetName>DPPO</SheetName>
   <SheetName>DPH</SheetName>
   <SheetName>SD - minerálne oleje</SheetName>
   <SheetName>SD - tabak</SheetName>
   <SheetName>SD - lieh</SheetName>
   <SheetName>SD - pivo</SheetName>
   <SheetName>SD - víno</SheetName>
   <SheetName>SD - elektrina</SheetName>
   <SheetName>SD - zemný plyn</SheetName>
   <SheetName>SD - uhlie</SheetName>
   <SheetName>SD - sladene nealko napoje</SheetName>
   <SheetName>Daň z poistenia</SheetName>
   <SheetName>SD - ostatné</SheetName>
   <SheetName>Daň z motorových vozidiel</SheetName>
   <SheetName>Daň vyberaná zrážkou</SheetName>
   <SheetName>Daň z nehnuteľností</SheetName>
   <SheetName>pomocny</SheetName>
   <SheetName>Podiel_vyb_fin_prost</SheetName>
   <SheetName>Dane_za_specif_sluzby</SheetName>
   <SheetName>OO_vyb_fin_inst</SheetName>
   <SheetName>OO_reg_odv</SheetName>
   <SheetName>RTVS</SheetName>
   <SheetName>Sumár - ostatné dane</SheetName>
   <Xct>
    <Count>0</Count>
    <SheetIndex>0</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>1</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>2</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>3</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>4</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>5</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>6</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>7</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>8</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>9</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>10</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>11</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>12</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>13</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>14</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>15</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>16</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>17</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>18</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>19</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>20</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>21</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>22</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>23</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>24</SheetIndex>
   </Xct>
   <Xct>
    <Count>0</Count>
    <SheetIndex>25</SheetIndex>
   </Xct>
  </SupBook>
  <WindowHeight>8380</WindowHeight>
  <WindowWidth>19200</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="Times New Roman" x:CharSet="238" x:Family="Roman"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s16" ss:Name="Čiarka">
   <NumberFormat
    ss:Format="_-* #,##0.00\ _€_-;\-* #,##0.00\ _€_-;_-* &quot;-&quot;??\ _€_-;_-@_-"/>
  </Style>
  <Style ss:ID="s178" ss:Name="Čiarka 2">
   <NumberFormat
    ss:Format="_-* #,##0.00\ _€_-;\-* #,##0.00\ _€_-;_-* &quot;-&quot;??\ _€_-;_-@_-"/>
  </Style>
  <Style ss:ID="s108" ss:Name="Normálna 13">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Calibri" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Color="#686767"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s168" ss:Name="Normálna 2">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s281" ss:Name="Normálna 2 9">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s98" ss:Name="Normálna 5">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s193" ss:Name="normálne_Tabulky_dane pre notifikaciu_2007_20090121">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Times New Roman" x:CharSet="238" x:Family="Roman"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s20" ss:Name="Percentá">
   <NumberFormat ss:Format="0%"/>
  </Style>
  <Style ss:ID="m2781457634152">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2781457636856">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2781461605144">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2781461611968">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461611988" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461612008">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461606352">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461606372" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461606392">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461606412" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461606432">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461606452" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613424">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613444" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613464">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613484" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613504">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613524" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461609680" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461609700" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461609720" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461609740" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461609760">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461609780" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461603024" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461603044" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461603064" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461603084" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461603104" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461603124" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461610096" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461610116" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461610176" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461610196" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613008" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461613028" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461613048" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461613068" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461603856" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461603876" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461603896" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461603916" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461603936" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461603956" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461602836" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461602856" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461602876" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461602896" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461602916" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461602936" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="m2781461609056" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461609076" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461609096" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461609116" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613632" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613652" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613672" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613692" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613712" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461613732" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461614464" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461614484" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461614504" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461614524" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461614544" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461614564" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461611344" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461611364" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#686767"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461611384" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461611404" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#686767"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461611424" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461611444" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461610948" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461610968" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461610988" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461611008" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461611028" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="m2781461611048" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s62">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s63">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s64">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s65">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s66">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s67">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s68">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s69">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s70">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.00000"/>
  </Style>
  <Style ss:ID="s71">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s72">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s73">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s74">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s75">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s76">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s77">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s78">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s79">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#F2DDDC" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s80" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s81">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#686767"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s82" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s83">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1"/>
  </Style>
  <Style ss:ID="s84">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1"/>
  </Style>
  <Style ss:ID="s85">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s86">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s87">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s88">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s89">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s90">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#F2DDDC" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s91">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s92">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s93">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s94">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s95">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s97">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s99" ss:Parent="s98">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s100">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#686767"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s101">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s102">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#686767"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s103">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0.0"/>
  </Style>
  <Style ss:ID="s104" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s105" ss:Parent="s16">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s106" ss:Parent="s16">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="_-* #,##0\ _€_-;\-* #,##0\ _€_-;_-* &quot;-&quot;??\ _€_-;_-@_-"/>
  </Style>
  <Style ss:ID="s107" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s109" ss:Parent="s108">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Color="#686767"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s110">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#808080"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s111" ss:Parent="s16">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#808080"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s112">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#808080"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s113">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#808080"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s114">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s115">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s116">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s117">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s118">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s119">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s120">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="_-* #,##0\ _€_-;\-* #,##0\ _€_-;_-* &quot;-&quot;??\ _€_-;_-@_-"/>
  </Style>
  <Style ss:ID="s121">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s122">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s123">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s124">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s125" ss:Parent="s16">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s126">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s127">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s128">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.0000"/>
  </Style>
  <Style ss:ID="s129">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s130">
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s131">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"/>
  </Style>
  <Style ss:ID="s132">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s133">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s134">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s135">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s136">
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s137">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s138">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s139">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s140">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s141">
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s142">
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s143">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s144">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"/>
   <NumberFormat ss:Format="0.0000"/>
  </Style>
  <Style ss:ID="s145">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"/>
   <NumberFormat ss:Format="0.000"/>
  </Style>
  <Style ss:ID="s146">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s147">
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s148">
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s149">
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s150">
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s151">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s154">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s155">
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s156">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0.0000"/>
  </Style>
  <Style ss:ID="s157">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s158">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s159">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s160">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s161">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s162">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s163">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s164">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0.000000"/>
  </Style>
  <Style ss:ID="s165">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0.000"/>
  </Style>
  <Style ss:ID="s166">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="@"/>
  </Style>
  <Style ss:ID="s167">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s169" ss:Parent="s168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s170" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s171" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1"/>
  </Style>
  <Style ss:ID="s172" ss:Parent="s168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s173" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s174" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s175" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s176" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s177" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="mmm/yy"/>
  </Style>
  <Style ss:ID="s179" ss:Parent="s178">
   <Borders/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat
    ss:Format="_-* #,##0.0\ _€_-;\-* #,##0.0\ _€_-;_-* &quot;-&quot;??\ _€_-;_-@_-"/>
  </Style>
  <Style ss:ID="s180" ss:Parent="s178">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat
    ss:Format="_-* #,##0.0\ _€_-;\-* #,##0.0\ _€_-;_-* &quot;-&quot;??\ _€_-;_-@_-"/>
  </Style>
  <Style ss:ID="s181" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s182" ss:Parent="s178">
   <Borders/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0_ ;\-#,##0\ "/>
  </Style>
  <Style ss:ID="s183" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="mmm/yy"/>
  </Style>
  <Style ss:ID="s184" ss:Parent="s178">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0_ ;\-#,##0\ "/>
  </Style>
  <Style ss:ID="s185" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s186" ss:Parent="s178">
   <Borders/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s187" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s188" ss:Parent="s178">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s189" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s190" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s191" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s192">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="ThinDiagStripe"
    ss:PatternColor="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s194" ss:Parent="s193">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s195" ss:Parent="s193">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s196" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s197" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s198" ss:Parent="s193">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s200" ss:Parent="s193">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s201" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s202" ss:Parent="s193">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s207">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s208">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s209" ss:Parent="s193">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s210" ss:Parent="s193">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s211" ss:Parent="s193">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s212" ss:Parent="s193">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s213" ss:Parent="s193">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s214" ss:Parent="s193">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s215" ss:Parent="s193">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s216" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s217" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s218" ss:Parent="s168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s219" ss:Parent="s168">
   <Alignment ss:Vertical="Bottom" ss:WrapText="1"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s220" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="mm/yyyy"/>
  </Style>
  <Style ss:ID="s221" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s222" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="mm/yyyy"/>
  </Style>
  <Style ss:ID="s223" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s224" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s225" ss:Parent="s168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s226" ss:Parent="s168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s227" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s228" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat
    ss:Format="_-* #,##0.00\ _€_-;\-* #,##0.00\ _€_-;_-* &quot;-&quot;??\ _€_-;_-@_-"/>
  </Style>
  <Style ss:ID="s229" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s230" ss:Parent="s178">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat
    ss:Format="_-* #,##0.0\ _€_-;\-* #,##0.0\ _€_-;_-* &quot;-&quot;??\ _€_-;_-@_-"/>
  </Style>
  <Style ss:ID="s231" ss:Parent="s168">
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s232" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom" ss:WrapText="1"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s233" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <Interior ss:Color="#B8CCE4" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s234" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <Interior ss:Color="#B8CCE4" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s235" ss:Parent="s20">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s236" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.0000"/>
  </Style>
  <Style ss:ID="s237" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s238" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s239" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s240" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s241" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s242" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s243" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s244" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" 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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s245" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s246" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s247" ss:Parent="s168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s248" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s249" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s251" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s252" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s253" ss:Parent="s168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s254" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s256" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s257" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s258" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s259" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s260" ss:Parent="s168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s261" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s262" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s263" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s265" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s266" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s267" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s268" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s269" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s270" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s271" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.0000"/>
  </Style>
  <Style ss:ID="s272" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s273" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s274" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s275" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s276" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s277" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s278" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s279" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#2EAAE1" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s280" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s282" ss:Parent="s281">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s283" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s289" ss:Parent="s281">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s290" ss:Parent="s168">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s292" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s295" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s297" ss:Parent="s281">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s298" ss:Parent="s281">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s299" ss:Parent="s281">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s300" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s301" ss:Parent="s281">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s302" ss:Parent="s281">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s303" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s304" ss:Parent="s168">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#686767"/>
  </Style>
  <Style ss:ID="s305" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <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="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FFFFFF" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s306" ss:Parent="s168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s307" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s308" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s309" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s310" ss:Parent="s168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s311" ss:Parent="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s312" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s313" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s314" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s315" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s316" ss:Parent="s168">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s317" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.00000"/>
  </Style>
  <Style ss:ID="s318" ss:Parent="s168">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.000000"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="DPFO ZČ">
  <Table ss:ExpandedColumnCount="16" ss:ExpandedRowCount="387" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="151.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="114"/>
   <Column ss:Index="5" ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="59"/>
   <Column ss:Index="8" ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="66.5"/>
   <Column ss:StyleID="s63" ss:Width="63.5"/>
   <Column ss:Index="11" ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="59"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="76"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:MergeAcross="7" ss:StyleID="s62"><Data ss:Type="String">Hotovostné plnenie DPFO zo závislej činnosti* (v tis. eur)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="30">
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"><Data ss:Type="String">Výnos dane</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="String">Ostatné</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="String">Sankcie</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="String">prevod na VPÚ</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="String">Ročný cash</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="String">Akruál</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="String">Ročný akruál</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s67"><Data ss:Type="String">Daňový bonus</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Zamestnanecká prémia</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Akruál (ESA 2010)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47294.426243112262</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">33916.333499302928</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33916.333499302928</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">29118.686782181503</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29118.686782181503</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">27629.102901148508</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27629.102901148508</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">39068.48745269866</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39068.48745269866</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">44407.180010622054</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44407.180010622054</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">45373.155546703842</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45373.155546703842</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">44989.514704906054</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44989.514704906054</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">46063.82855340901</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46063.82855340901</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">47666.47659828719</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47666.47659828719</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">49981.571034986388</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49981.571034986388</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">65726.472648210838</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65726.472648210838</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22457.146650733583</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.387837748124539</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3])"><Data
      ss:Type="Number">543692.38262630277</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">85939.396137555595</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">559880.20587001252</Data></Cell>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63482.249486822016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">45166.697157604729</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45166.697157604729</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">37905.866444599342</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37905.866444599342</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">38865.812653521869</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38865.812653521869</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">52038.823734979756</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52038.823734979756</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">54212.954866560453</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54212.954866560453</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">60380.092713602869</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60380.092713602869</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">58763.114893115526</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58763.114893115526</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">57499.579064263475</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57499.579064263475</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">58767.66456217222</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58767.66456217222</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">64148.974847971804</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64148.974847971804</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">83288.930195844121</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83288.930195844121</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132.77567549624908</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3])"><Data
      ss:Type="Number">674520.76062105829</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">82978.690790015258</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">694017.20192425151</Data></Cell>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82978.690790015258</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">320.61631613888335</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">414.51118469096451</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">58804.046278297814</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58483.429962158931</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">271.64506705171601</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-172.43836055234675</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">49432.015210449455</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49160.37014339774</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">620.43447055699392</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-61.996058554072924</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">55040.969110071041</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54420.534639514044</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">702.17775343557059</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">268.73238564694952</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">63133.064510389668</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62430.886756954096</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">920.50545176923606</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-41.981746664011133</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">70444.385592179504</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69523.880140410271</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">815.99169986058564</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0399322844054995</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">77548.875720308046</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76732.884020447455</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">873.07275376750943</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53.044376950142642</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">71260.750595498903</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">70387.677841731391</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1148.3954421429992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.4476648078071923</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">67822.842451371034</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66674.447009228039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">680.65172010887625</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101.19640343889</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">75332.696926574979</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74652.045206466108</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">976.16810894244225</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-17.021445595166938</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">76955.360300072949</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75979.192191130511</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2204.4423730332587</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-23.208047865630995</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">100105.74793035917</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">97901.305557325904</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1681.8309364004529</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-363.46482672774351</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3])"><Data
      ss:Type="Number">850541.27635198832</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">104303.4734574786</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">870184.22808305116</Data></Cell>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102621.64252107815</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">482.32514904069575</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">531.09541957113458</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">69869.604143264922</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69387.278994224223</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">958.16978457146649</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">266.90822379340113</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">59533.292280090303</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58575.122495518837</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1368.411780853748</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-415.71572860651929</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">65883.754548230776</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64515.342767377035</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1865.986362942308</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-346.54425745203474</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">78268.99654683657</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76403.010183894265</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1377.60804819757</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">930.59538737303319</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">82330.400368452494</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80952.792320254928</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2346.4191392816838</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-634.21176259709216</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">90018.62418608513</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">87672.205046803443</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1213.8454637190462</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-36.285655247958566</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">80362.237845050695</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">79148.392381331651</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1181.7162062670125</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.304218947088856</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">75162.576907322626</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73980.860701055615</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1724.0460177255532</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.307872601739419</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">81936.160230365727</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80212.114212640168</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1127.5916789484149</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-105.47005078669589</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">84780.028444201133</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83652.436765252714</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1540.9053369182773</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">276.4617035119166</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">106079.48319524662</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">104538.57785832834</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1620.9832427139345</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-682.33861149837344</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3])"><Data
      ss:Type="Number">978467.78445893922</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">101200.61216191995</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">975425.77085706696</Data></Cell>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99579.628919206021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1333.5242464980417</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">561.51538139812772</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">76377.73614419435</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75044.21189769631</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1010.2370274845647</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-301.05065026887064</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">61549.293475735278</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60539.056448250711</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2137.9392133041224</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">222.85455520148705</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">69358.453296820022</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67220.514083515896</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1245.2739208656981</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-187.9929884485162</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">78911.478975635662</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77666.205054769962</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1696.5831959105085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">323.48491601938525</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">83510.043740290756</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81813.460544380243</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1071.7583519219279</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-209.70533492664143</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">91447.802164575449</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">90376.043812653515</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1818.5389119033387</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">397.83259841996943</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">84597.391757617967</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82778.852845714631</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4168.72712839408</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.610448449844036</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">85692.767629290334</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81524.040500896255</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1655.0481723428256</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-368.83313151430667</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">84839.235235344968</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83184.187063002144</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1753.3853352585825</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">529.48433081059557</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">85281.504195047441</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83528.118859788854</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1777.4099522007546</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-550.60208856137547</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">125182.9986702516</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">123405.58871805084</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22962.502838080061</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-262.07714864236868</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3])"><Data
      ss:Type="Number">1049290.8370420898</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">127790.14611564761</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1054538.8514004513</Data></Cell>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">104827.64327756755</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1022.3298323707097</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1472.5827743477394</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">65926.302491535564</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66948.632323906277</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2249.2265033525855</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1655.463563367191</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">48378.661540197827</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50627.888043550411</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">736.46116776206577</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1674.2257810529109</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">54016.581685919111</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53280.120518157048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">576.95377614021129</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1164.3720430857063</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">64214.054554205664</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63637.100778065455</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">958.97938889995351</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121.50854112726542</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">72613.632488216186</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71654.653099316231</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">625.09709652791616</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-33.845497908783052</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">83208.241758945747</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82583.144662417835</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1010.6309171479784</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-113.45874925313689</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">72053.362815840155</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71042.731898692175</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">843.23424981743347</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125.65465577906126</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">68439.152222996767</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67595.917973179327</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">286.63969428400708</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-179.59852287061005</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">75007.148792737076</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74720.509098453069</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">557.30267941313139</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88.2009579764987</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">83200.559495784342</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82643.256816371213</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">639.56627464648466</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">184.32354743411008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">114356.88860618733</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113717.32233154085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">500.17560844453266</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-407.98761634468565</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3])"><Data
      ss:Type="Number">906742.40533857781</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">99829.112729867891</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">901243.69918243366</Data></Cell>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99328.937121423354</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.080594503087042</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">602.5998180973246</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">74591.047624975079</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74521.967030471991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">556.24035749850623</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">926.63722731195628</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">46868.925952665501</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46312.685595166993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">279.45056960764794</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-175.19449312885871</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">61627.276975038178</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">61347.826405430533</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">204.27931321781858</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-755.95945927106141</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">73814.690608776451</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73610.411295558632</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">462.37991203611483</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">458.14593905596496</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">79089.192686051902</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78626.81277401578</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">188.58844519683993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-807.02252638916548</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">96208.88821184363</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">96020.299766646785</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">295.91557624643156</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">277.37065557989774</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">84692.404329814832</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">84396.488753568396</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100.89685686782201</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">685.71336088428609</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">78265.051123282188</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78164.154266414364</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">213.72087266812724</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-485.85468299807491</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">88487.067403903508</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88273.34653123538</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">325.6637578835556</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3788.2893918874061</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">86721.723135497625</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">86396.059377614074</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">209.63591050919479</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2021.0398599216624</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">126292.12439387904</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">126082.48848336985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">279.97990440151341</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2335.4156107681074</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3])"><Data
      ss:Type="Number">996267.30947155261</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">130211.2144054969</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1026869.6068512248</Data></Cell>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129931.23450109539</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.161962756423023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">384.04589590387047</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">81223.002928699469</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81147.840965943047</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">373.55474772621653</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3907.591358627099</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">47097.336893381107</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46723.782145654892</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-298.10894576113657</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1997.4679748390092</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">58248.009650136111</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58546.118595897249</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30.576203279559191</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-672.02614917347125</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">73492.330986523273</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73461.754783243712</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-18.880279824736089</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1404.6557561574721</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">82719.987370045797</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82738.867649870532</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">96.004755692757058</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-20.08475303724358</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">100400.7610827857</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100304.75632709294</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-14.182834428732622</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.998320719644184</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">84087.03583416318</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">84101.218668591915</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.388100643962016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-67.606675629024778</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">80598.683436566294</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80588.295335922332</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59.319262099183412</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">390.81614485826202</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">88912.337343490784</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88853.018081391594</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">107.95711279293634</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-250.44197271459873</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">90562.515054437928</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">90454.557941644991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">300.18824736108343</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">333.85620427537668</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">140319.01855274514</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140018.83030538406</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">244.56737568877378</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-494.96769202682066</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3])"><Data
      ss:Type="Number">1057836.8210097591</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">121129.84520314676</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1048790.8643361214</Data></Cell>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">120885.27782745799</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">109.39244705569939</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">404.35665870012605</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.5703711080130121</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">62770.662447719587</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62661.270000663892</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62.757741485759801</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">208.56485527451383</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.28637057691031009</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">74503.521243776137</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74440.763502290371</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175.75286197968538</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1317.2390991170419</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.1789417778662947</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">70814.96548695481</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">70639.212624975131</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.043808338312395</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">380.44903106950784</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.7300006638783775E-3</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">85952.396526588287</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85908.352718249967</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.950756821350303</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-297.81917247560227</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.89972117108145788</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">95244.856336055251</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">95188.905579233906</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.128692823474751</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">207.11242083250357</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2869.981510987187</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">117686.98225486292</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117620.85356203944</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">242.51805384053645</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">338.1277023169356</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-184.91837615348868</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">93414.616015070089</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">93172.097961229549</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140.22543815972921</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215.75298911239454</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-43.812773019982536</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">88602.743066786032</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88462.517628626301</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.039494456615429</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227.05615016928877</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-78.792471619199361</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">98172.051289915704</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">98123.011795459082</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.399700258912596</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">264.76096328752573</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-20.999276372568644</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">97311.699704242215</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">97278.300003983299</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">86.478417313947915</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">345.1877265484963</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.9534953196574367</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">151160.99035285137</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">151074.51193553742</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">275.06245535417929</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">588.03440483303461</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.6072561906659679</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1153573.8331733386</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">124813.64613191262</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1160449.1308567349</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">124538.58367655844</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.116809400517823</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227.62563898293831</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.8024961826993309</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">76040.676992962894</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">76040.676992962894</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75967.560183562382</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">183.54345913828584</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">230.75570503883682</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.81106021376883752</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">48427.007576511976</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">75360.270040828516</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">48243.464117373689</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-42.999925977560878</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">361.05742083250357</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.9332802230631341</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">58679.416641107346</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">26933.262464316536</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">58679.416641107346</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58722.416567084903</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.48084710880967</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50.278235411272647</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.6968067450043166E-3</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">72146.15470523799</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">72146.15470523799</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">72105.673858129187</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.098851490406936</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">190.23838212839408</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.7226316138883362E-2</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">77058.872699329484</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">117458.7663958043</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77014.773847839082</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.701121954457946</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">134.21178882028804</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-25843.266115647613</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">93705.779129655435</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">40399.893696474806</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">93705.779129655435</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">93687.078007700984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65.426940848436573</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">209.26845714665072</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1620.1922591781183</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">80005.398667596121</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">80005.398667596121</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">79939.971726747681</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">105.30271393480717</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">240.62619962822825</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-56.450939387904135</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">77321.367300006605</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">117721.2609964814</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77216.064586071792</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">452.77117406891051</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">439.15662417845039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-49.011385514173803</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">84299.068721370306</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">40399.893696474806</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">84299.068721370306</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83846.297547301394</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">134.35376419040023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">325.89283442873295</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-104.31414724822412</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">85969.975129456201</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">85969.975129456201</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85835.621365265804</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136.07319458275245</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">138.79097756091068</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-210.24626568412666</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">140813.4241316471</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">181213.31782812192</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140677.35093706436</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">146.94718216822682</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">423.51443105623014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-170.4946624178466</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">991098.06503186631</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">124158.73213735643</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1018625.8738322378</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">40399.893696474806</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">124158.73213735643</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">124011.78495518821</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">533.87878908583946</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1113.5813327358428</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-31.211793799375954</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">83566.048686848546</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">83566.048686848546</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83032.169897762709</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">995.97815176259724</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-552.79660459403851</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.1507335856071164</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">61128.915277169217</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">101453.45093297042</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60132.937125406621</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.379361017061612</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">423.45923886344031</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-22.058670251609904</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">62968.025108212176</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">40324.535655801192</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">62968.025108212176</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62923.645747195114</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.482123083051196</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">234.63832702648892</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6653555068711414</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">75976.551819026805</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">75976.551819026805</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75951.069695943748</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">203.30593142136357</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">317.56785932417171</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.118651663015335</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">87357.754434375587</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">127644.61106983997</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">87154.448502954227</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-24.13351955121821</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">163.32781517625955</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6624.5662052711941</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">107824.15705470351</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">40286.856635464384</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">107824.15705470351</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">107848.29057425473</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">528.63113689172133</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">247.81381929230582</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3257.7546139547235</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">89043.290453760899</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">89043.290453760899</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88514.659316869176</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.555153023965744</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137.70636792139686</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-319.40609440350528</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">89452.241135563949</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">129739.09777102833</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">89407.685982539988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.35723029940926</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">237.8223849830708</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-49.25979220606785</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">94742.692753435724</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">40286.856635464384</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">94742.692753435724</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">94679.335523136309</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196.32587665139746</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">401.05737436101708</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-16.171330412268471</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">95241.773334328958</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">95241.773334328958</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">95045.447457677554</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">147.03915255925119</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">240.67490838478369</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-16.869182765717319</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">145030.60675861395</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">185317.46339407834</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144883.56760605471</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43.40318263294192</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">705.10353382460369</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-44.428616477461325</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1106016.1519279024</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">125993.40926143531</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1118325.4660774746</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">40286.856635464384</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">125993.40926143531</Data></Cell>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125950.00607880237</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">116.95463021974373</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">385.1171327092876</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.7429794861581358</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">84033.191766248405</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">84033.191766248405</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83916.237136028663</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">217.74722797583479</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">432.93772588461798</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.3458573989245171</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">54126.069972780992</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">103078.59638407576</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53908.322744805155</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">537.77094669056623</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">440.67533027949287</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.7599083847839074</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">60586.082137024481</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">48952.526411294777</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">60586.082137024481</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60048.311190333916</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112.5274181769899</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">243.44785235344867</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.20807939985394647</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">78300.846437628628</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">78300.846437628628</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78188.319019451636</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81.81187246896387</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195.36829150899558</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.721476465511518</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">99421.71707395601</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">152707.07837316598</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99339.905201487039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.024297948615597</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">320.30313416982011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7234.350643962026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">111742.3189444333</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53285.361299209981</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">111742.3189444333</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111667.29464648468</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">98.486748987585756</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196.19895206798091</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4315.5318396069852</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">99723.191010754905</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">99723.191010754905</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99624.704261767314</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71.564490473345046</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">168.51975834827067</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-78.93829250481312</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">95469.892495518885</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">148755.25379472887</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">95398.328005045536</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">48.207030472017635</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">259.92723063134832</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-36.167755427206124</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">104023.85459835344</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53285.361299209981</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">104023.85459835344</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">103975.64756788143</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128.80701984996332</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">395.80480249618296</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-29.423179313549362</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">108048.62778563375</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">108048.62778563375</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">107919.82076578379</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62.099275708690342</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">423.14126435636967</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.8468100643962027</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">161686.04177355094</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">214971.40307276091</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161623.94249784225</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">180.07481909314214</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">354.04588992896504</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.0574918674898761</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1171578.8205798974</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">138901.92309234547</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1196063.7570882293</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53285.361299209981</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">138901.92309234547</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">138721.84827325234</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.356192989444335</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">238.68239228573324</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.4164973776804075</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">98667.024995020911</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">98667.024995020911</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">98642.668802031461</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.008451171745332</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">89.579833698466445</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3505742547965212</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">70621.278432915133</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">123914.12763294169</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">70601.26998174339</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.528496979353378</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">292.41171911305844</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.474268074088827</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">74700.131462524034</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53292.849200026554</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">74700.131462524034</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74652.602965544676</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.496836619531308</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">323.11048164376291</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45611100046471487</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">89322.318317068304</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">89322.318317068304</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">89282.82148044878</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43.585607116776181</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">277.01470689769644</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-11.295552014870873</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">116332.47506140871</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">169629.06821184355</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">116288.88945429193</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.108371174400851</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">422.58890991170415</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7970.5367290712338</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">129500.88594303915</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53296.593150434841</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">129500.88594303915</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129477.77757186475</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">269.71172973511256</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">246.31504481179019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4690.4301433977289</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">115210.2255427206</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">115210.2255427206</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">114940.51381298549</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38.825056429662098</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">181.89487983801385</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-80.957262829449647</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">114100.47192889875</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">167397.06507933361</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">114061.64687246909</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">114.90080661222862</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">348.37806479452956</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-32.39555533426276</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">122107.5411601275</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53296.593150434841</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">122107.5411601275</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121992.64035351526</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">344.49349399190066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">534.6160037841064</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-18.131547500497909</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">126059.65880933404</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">126059.65880933404</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125715.16531534214</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227.3405032198101</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">293.93383954059601</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-11.887738166367921</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">186619.08442192286</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">239915.6775723577</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">186391.74391870305</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45.19474872203412</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">413.59806844586063</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.9821084777268805</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1369189.2713747208</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">161851.53026621524</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1405092.6263411955</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53296.593150434841</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">161851.53026621524</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161806.33551749319</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.113577640576246</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">353.08035218747921</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.3263626103697803</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">118161.05226648076</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">118161.05226648076</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">118139.93868884019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.44774015800305</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">283.87847407554932</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-31.15777069640842</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">88436.334066586991</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">143002.74294673195</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88403.886326428983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.351462524065591</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">271.39880933413002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.2434773949412468</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">102020.155480316</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54566.408880144947</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">102020.155480316</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102009.80401779193</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8835783044546233</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">266.54559051981676</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.451118635066058</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">115312.7774168492</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">115312.7774168492</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">115304.89383854475</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.077019849963488</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">184.29991635132438</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-73.257232954922642</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">137107.37852386644</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">192308.69526886643</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137089.30150401648</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52.695681139215303</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">135.2323468100644</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9072.2192989444338</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">151822.03603896967</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55201.316744999996</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">151822.03603896967</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">151769.34035783046</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">97.436400119498117</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">230.59980813914891</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5659.244984398857</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">133682.41687280091</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">133682.41687280091</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">133584.9804726814</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37.167672442408552</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">193.4723962690035</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-68.208816304853343</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">131979.92441346345</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">187181.24115846344</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">131942.75674102103</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.164741419371964</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">325.30148675562634</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-45.481368253335589</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">140607.97684259445</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55201.316744999996</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">140607.97684259445</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140544.81210117508</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1918774480515166</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">633.22653057159926</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-45.066636792139683</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">138523.99107548298</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">138523.99107548298</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">138519.79919803492</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.644111398791736</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">733.48520148708758</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-11.877016530571598</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">215722.61740091589</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">270923.9341459159</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215655.9732895171</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83.815324636526597</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">898.43105689437527</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-40.572296355307707</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1620230.6070978551</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">154378.42129463653</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1627755.0816929631</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55201.316744999996</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">154378.42129463653</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">154294.60597</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9596799999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">297.41990999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.19005</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">132814.90607</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">132814.90607</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132811.94639</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">96.768230000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">480.16235000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.3552299999999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">97145.906239999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">151599.41336999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">97049.138009999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52.358599999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-46.741450000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.93879999999999997</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">93688.484680000009</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54453.507130000005</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">93688.484680000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">93636.126080000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38.208340000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">576.61032999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.35887</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">104352.58238999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">104352.58238999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">104314.37404999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0864799999999963</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">191.75289999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-12.51144</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">118032.47901000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">172112.08133250003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">118024.39253000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.004290000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-40.896829999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9920.7461399999993</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">131887.23141000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54079.60232250001</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">131887.23141000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">131864.22712</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.066839999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">363.35737</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7564.2994699999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">113706.73016000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">113706.73016000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113643.66332000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128.02349000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">174.49253999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-88.717530000001204</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">111661.03004000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">165740.63236250001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111533.00655000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.07507</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">322.71308999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-30.556710000000798</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">119106.70857</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54079.60232250001</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">119106.70857</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119096.6335</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.448049999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">586.51794999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-54.999329999998203</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">116159.55960000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">116159.55960000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">116141.11155000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">93.482110000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">445.99564999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.3159800000004402</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">171409.72442000019</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">225489.3172425002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">171316.24231000018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77.209680000000048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">426.29745999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.15225</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1446652.8940400002</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">145456.87487999999</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1455422.21747</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54079.60232250001</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-9.4999999999999998E-3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">145456.72920999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145379.66519999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.600010000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177.33779000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.52491999999999994</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">111665.65489999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-0.14566999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">111665.69382999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111650.05489</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42.001739999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">189.55391000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.75596000000000019</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">74029.305690000008</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">3.8929999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">127389.26605750002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73987.303950000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.4837199999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">216.29424</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3170000000000072E-2</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">78725.501769999988</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53359.942747500012</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1.762E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">78926.113869999986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78729.985489999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.72505</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145.94068000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.24424000000000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">89358.933179999978</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">200.6121</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">99950.897579999975</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">89344.208129999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.315110000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">221.18875999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-10.503309999999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">119292.80833</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">10591.964400000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">172535.96721999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119267.49322</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.526109999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145.47724000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8522.694300000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">137572.27040000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53000.112959999999</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">243.04593</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">137621.62312000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137554.74429000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-13.276039999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128.26116999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6883.4152400000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">122721.21769</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">49.352719999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">122978.22963</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122734.49373</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58.691549999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175.82430000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-66.392469999998809</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">117860.20283999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">257.01193999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">170888.88130999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117801.51128999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.9040699999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">264.92940000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-32.859919999999924</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">126452.17786</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53000.112959999999</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">28.56551</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">126485.31895999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">126447.27378999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.523810000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">332.00403</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-20.498240000000223</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">126810.90343999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">33.141100000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">126852.12450999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">126779.37963</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41.604949999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">194.63324</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.6814700000006706</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">181288.05895999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">41.221069999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">234340.93670999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=181248.0145-1.56049"><Data ss:Type="Number">181246.45400999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.720759999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">353.50151</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.5167799999993292</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1415635.3573399999</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">161479.87506000002</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1447256.9101199999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53000.112959999999</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">52.764789999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">161487.02136000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161448.15430000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50.256149999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">206.51718000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.31007999999999997</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">123950.64978999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">7.1463000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">123976.25570999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">123900.39363999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.178899999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">234.5925</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.02539</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">87708.298999999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">25.605919999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">141440.21025</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">87659.1201</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">314.85901000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177.51638</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.0231699999999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">102081.54306</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">53714.486729999997</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">17.424520000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">102361.98582</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101766.68405</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122.81663999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">179.00779</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6262300000000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">114063.62757000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">280.44276000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">121763.13177000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113940.81093000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.794589999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">190.12936999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.6978699999999982</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">138025.18124999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">7699.5042000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">192289.47033499999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137997.38665999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.648310000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128.67236</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9498.4679099999994</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">150235.88181999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54071.673615</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">192.61546999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">150284.64266999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150203.23350999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46.843839999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">98.007980000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6769.1832799999993</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">140800.58863999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">48.760849999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">140912.89468999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140753.74479999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.699829999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">179.73937000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-108.5831799999997</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">139578.38764000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">112.30605</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">193698.31346500004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139538.68781000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.96011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">237.78754000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-69.703990000000218</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">144499.55494000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54071.673615</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">48.252209999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">144513.49213000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144479.59483000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.786659999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">427.65911999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-44.738960000000894</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">141097.41626999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">13.937190000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">141115.92032999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">141085.62960999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.3029899999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">384.10667999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-14.237359999999404</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">195012.35225</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">18.504060000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">249105.475435</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=194994.19407+8.85519"><Data
      ss:Type="Number">195003.04926</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78.83587</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">359.19638000000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.2246199999991809</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1622054.6503600001</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">164429.97975999999</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1641483.46199</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54071.673615</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">21.449570000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">164429.8156</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">164351.14388999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.44342000000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125.8016849</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18722999999999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">135023.39344999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">-0.16416</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">135029.00102999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">135022.95002999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.6867199999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125.97441999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.74851999999999996</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">101086.19398</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">5.6075799999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">156240.91751666667</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101081.50726</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5523999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41.280360000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.9640000000000062E-2</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">119661.33908000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55153.919676666665</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.80386000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">119697.28566000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119659.78668</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0321399999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">253.17742999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.27842</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">139012.89123999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">35.946580000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">140496.95466999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139011.85909999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57.25506</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-252.84443999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.4474700000000009</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">148417.54969999995</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1484.0634299999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">204197.14720749995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148360.29463999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.6326000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">90.819059999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6376.2740899999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">155968.61999000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55695.042707499997</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">84.5548</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">156001.44699</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155959.98738999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.613870000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74.724850000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-11687.413140000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">148601.73578000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">32.826999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">148650.25838000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148568.12191000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-20.654520000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77.626770000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-272.48369000000093</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">147083.52773</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">48.522599999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">202792.4542375</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">147104.18225000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-14.03952</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71.619140000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-99.63437999999951</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">144293.42156999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55695.042707499997</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">13.883799999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">144306.73436999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144307.46108999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.8264899999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139.15708000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-76.106919999998354</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">148731.58134999996</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">13.312799999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">148739.68183999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148737.40783999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8758800000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">229.32974999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-18.344510000002629</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">211198.11034000007</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">8.1004900000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">266897.98999750009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211193.23446000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8995300000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">191.13444509999968</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-10.442559999995865</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1744885.0178399999</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">181862.07691999999</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1780940.4411299999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55695.042707499997</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">4.8369499999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">181865.98884999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">181858.17739</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.55118000000000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142.95057</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.4587699999999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">139915.64500000005</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3.9119299999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">139916.84719000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139915.09382000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1957500000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">170.935</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.1276900000000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">100363.07841000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1.2021900000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">155674.51202583333</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100358.88266000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3761099999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">167.63142999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.77445999999999993</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">118835.48388999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55309.014235833325</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2.4193800000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">119010.31788999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">118833.10777999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">61.212050000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132.81195000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.44109</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">137555.46156000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">174.834</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">138865.31431000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137494.24951000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8135200000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100.99899000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-160.36866000000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">152716.83930999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1309.85275</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">207863.57667999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152711.02578999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3186500000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117.90967999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-11208.420800000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">159432.3561</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55115.999999999985</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">30.737369999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">159444.97882000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159431.03745</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30919000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">183.74836999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9369.1330799999978</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">150784.68266999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">12.622719999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">150813.47459999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150784.37347999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5424</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201.28387000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-101.44680000000153</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">143916.65718000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">28.791930000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">199036.56036999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">143915.11478</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.9687299999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">334.12421000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-50.360949999998411</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">148969.03560999996</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55115.999999999985</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3.9031899999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">148973.93297999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148962.06687999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.4860600000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">483.86798999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-36.979970000000321</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">149616.62993999993</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">4.8973699999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">149624.27022999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149612.14387999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.76949999999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">397.89026000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.918309999997291</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">204079.51868999994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">7.6402900000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">259194.39673999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">204080.28818999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.88509999999999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">411.92190999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.88440000000264</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1767100.1358700001</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=R[1]C[-5]+RC[-4]"><Data ss:Type="Number">181795.90761999998</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1787981.2959799997</Data></Cell>
    <Cell ss:StyleID="s74"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55115.999999999985</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">-1.12195</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">181798.59524999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">181795.02251999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.85281000000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">291.34685999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.17845</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">150821.06218000007</Data></Cell>
    <Cell ss:Index="11"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2.68763</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">150827.46038000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150820.20937000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8396300000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195.53438</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.0629999999999962E-2</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">109506.46305999999</Data></Cell>
    <Cell ss:Index="11"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">6.3982000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">164670.59232514349</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">109504.62342999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.06609</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">241.04801</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.11559000000000008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">126190.69726000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">55160.165915143501</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3.9633499999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">126366.50203000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">126183.63117000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0161199999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">398.71100999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.85797000000000012</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">150260.00338000004</Data></Cell>
    <Cell ss:Index="11"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">175.80476999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">151516.11311000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150255.98726000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.72001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">171.27104</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-237.31147000000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">164176.18559000001</Data></Cell>
    <Cell ss:Index="11"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1256.1097299999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">219131.5649889652</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">164174.46558000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1905200000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">192.85767999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-11025.08461</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66"><Data ss:Type="Number">171902.69823999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54938.977518965214</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">16.401880000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">171914.90487999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">171898.50771999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8008500000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">263.70097999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-10017.151980000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66"><Data ss:Type="Number">157292.70741999996</Data></Cell>
    <Cell ss:Index="11"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">12.20664</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">157307.60376999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">157287.90656999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.4947700000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">241.16128</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-192.26477999999801</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66"><Data ss:Type="Number">152456.75184999997</Data></Cell>
    <Cell ss:Index="11"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">14.89635</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">207399.4481189652</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152450.25707999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0974899999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">400.24943000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-127.422000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66"><Data ss:Type="Number">160517.46620999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54938.977518965214</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3.71875</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">160520.76949999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">160515.36872</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.95350000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">634.92595999999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-90.575629999999407</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66"><Data ss:Type="Number">160071.12580000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3.3032900000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">160075.26915000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">160070.17230000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.165590000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">554.36158000000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-31.241780000000301</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66"><Data ss:Type="Number">218791.20361999999</Data></Cell>
    <Cell ss:Index="11"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.1433499999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">273744.14876896521</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">218767.03803</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6778499999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">601.50361000000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-18.0759199999993</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1882044.4401099996</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">194469.19507999998</Data></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">1916455.55969</Data></Cell>
    <Cell ss:StyleID="s74"/>
    <Cell ss:Index="11" ss:StyleID="s73"><Data ss:Type="Number">54938.977518965214</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">13.96763</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">194470.06584999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">194466.51722999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.51061999999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">197.11166</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.67918000000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">159512.26466000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.87076999999999993</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">159514.82536000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159512.77528000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.59298000000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162.30963</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.89956000000000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">119184.15514</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.5606999999999998</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">174449.6216275575</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119183.56216</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.8660000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.897489999999998</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">139345.42420000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">55265.012047557495</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.45444000000000001</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">139433.73719000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139345.33554</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7143899999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">68.217919999999992</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">166474.58420000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">88.312989999999985</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">167166.94945000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">166472.86981</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5191299999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.931600000000003</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">175217.82959000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">692.36524999999995</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">230493.86947755748</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175216.31046000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.56885000000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">72.703310000000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-10501.934429999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">187663.91400000005</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">55265.012047557495</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">11.027839999999999</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">187673.73665000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187663.34515000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.1917200000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65.830660000000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-13154.817160000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">174844.61277000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.8226499999999994</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">174856.03064000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">174838.42105</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25072999999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">108.06997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-249.38319999999899</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">165866.95588999995</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">11.417869999999999</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">221136.38589755743</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">165866.70515999995</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.9988799999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">137.25153999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-48.199399999997702</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">172911.36884999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">55265.012047557495</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.4179599999999999</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">172913.85693999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">172903.36996999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.43618000000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">152.02051999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-200.162229999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">180594.78733999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.4880900000000001</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">180596.80445999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">180594.35115999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.94944999999999991</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">162.56692999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-41.424160000002303</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">246526.85317000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.0171199999999998</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">300982.15207775211</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">246525.90372000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.42075999999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">196.60305000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-33.017219999998808</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">2058379.17126</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">210446.45356000005</Data></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">2098589.2033700002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s78"><Data ss:Type="Number">54454.726997752092</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.57191000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">210447.43525000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">210446.03280000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.8922299999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">110.74448000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-7.7579999999999996E-2</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">175724.35340000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.98169000000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">175725.65121000001</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">175722.46117000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">18.622649999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">115.81297000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-6.3571999999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">136533.99156999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.2978099999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">192344.12656249997</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">136515.36891999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.5240500000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">140.17645999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.22205000000000019</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">164399.05834999995</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">55809.420122499992</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.71487000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">164400.60118999996</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">164396.53429999994</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.27937000000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">171.39661999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.2886100000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">181802.29086000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.54284</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">181806.81599</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">181802.57023000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.5471100000000009</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">155.49309</Data></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="Number">-383.22437000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">193488.62255999996</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4.5251299999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">249298.72736249995</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">193483.07544999995</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.1899700000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">134.56139000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-13528.67246</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">201213.72783000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">55809.420122499992</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.68467999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">201214.32453000001</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">201210.53786000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.5004000000000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">90.963580000000022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-12189.233670000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">188916.45615999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.59670000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">188917.26075999998</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">188912.95575999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.0863900000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">94.186930000000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-672.41618999999764</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">186356.41178999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.80459999999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">242166.37993249996</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">186354.32539999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.20167</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">109.42017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-149.020350000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">192160.74432</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">55809.420122499992</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.54801999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">192161.13907</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">192156.54264999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.9769800000000006</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">126.40443999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-113.77941999999807</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">196411.91701000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.39474999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">196412.16774000003</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">196408.94003000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.9385499999999993</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">152.13871</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-60.198600000001491</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">265687.85978000006</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.25072999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">321497.21177250001</Data></Cell>
    <Cell ss:StyleID="s75"/>
    <Cell ss:Index="16" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">265679.92123000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.1877199999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">127.06567</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-67.869969999998801</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">2265969.2936800011</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">237340.25925</Data></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">2320035.69288</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">55809.420122499992</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-6.8129999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">237340.42646000002</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">237337.07153000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.5620600000000007</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">88.951660000000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-16.657979999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">188199.55525999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.16721</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">188199.63203000001</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">188192.9932</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.0071499999999993</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">97.313739999999996</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-2.7596199999999991</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">147359.32673</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.6770000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">203938.34229999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">147354.31958000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">16.131729999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">103.79216000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-11.033720000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">172625.03925999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">56579</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.5570000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">172625.05575999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">172608.90753</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.8371500000000012</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">69.079459999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-7.8269400000000022</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">201992.95367000005</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.6500000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">201994.12489000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">201987.11652000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">2.7237799999999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">73.40415999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1581.9643600000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">208489.59383</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.1712199999999999</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">265068.58023000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">208486.87005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">5.671450000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">81.19247</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-15762.879959999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">225401.29039999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">56579</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.3599999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">225401.35998999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">225395.61894999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">12.590569999999998</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">80.415459999999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-11124.198890000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">207081.73212999996</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.9589999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">207081.68728999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">207069.14155999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4.25779</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">95.313390000000012</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-849.83233000000189</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">205938.65260000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.4840000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">262517.64240000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">205934.39481000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">5.4076100000000009</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">126.0569</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-441.29271999999878</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">211396.11470999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">56579</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.0199999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">211396.26298</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">211390.7071</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">11.96862</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">163.14189000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-162.2613200000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">214596.84580000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.14826999999999999</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">214596.88227</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">214584.87718000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">13.943310000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">150.52456000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-133.30330999999865</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">292095.67191999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.6470000000000009E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">348674.64650999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">292081.72860999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">21.775940000000006</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">148.52710999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-79.23437000000105</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">2482362.3782599992</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">245557.86609</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">56579</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-2.5409999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">245557.92963</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">245536.09015</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">17.80378</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">85.160250000000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-86.616230000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">214923.55441999994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.3540000000000013E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">214923.72397999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">214905.75063999995</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">6.2491799999999973</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">109.46979</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-10.937680000000007</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">166436.96803000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.16955999999999999</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">223609.69534000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">166430.71885</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">17.172879999999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">113.28663999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-4.4627099999999915</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">204219.67649999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">57173.75</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.0226900000000001</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">204219.85167999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">204202.50361999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">9.0126000000000008</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">71.125720000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-0.15588999999999942</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">228261.50492000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.17518</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">228261.73927000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">228252.49232000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">9.1876599999999975</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">97.808630000000008</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-664.33551</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">245532.42597000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.23435</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">302706.13392000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">245523.23831000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">11.279349999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">137.79731000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-11233.9566</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">252664.36494</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">57173.75</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.2049999999999997E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">252664.37246000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">252653.08559</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">10.844389999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">171.58898999999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-18818.630689999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">240205.06880999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.5199999999999998E-3</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">240205.09030999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">240194.22441999995</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">10.495230000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">183.6439499999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-777.99876999999958</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">231081.11935999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.1499999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">288254.84195000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">231070.62412999998</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">7.8251700000000017</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">287.75499999999971</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-396.4205</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">233475.76127000005</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">57173.75</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-2.741E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">233475.70050000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">233467.93610000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">20.943579999999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">455.40820000000008</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-102.20987000000105</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">245863.60167</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-6.0769999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">245863.55780000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">245842.65809000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">10.78172</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">489.90138999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-102.40523000000044</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">328101.46214999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.3869999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">385275.21214999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">328090.68042999995</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">3.9463199999999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">535.88679999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-52.003990000002084</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">2804055.41084</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">276042.86652999994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">57173.75</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">276042.89786999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">276038.92020999995</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">10.610749999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">235.96053000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-20.081490000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">237153.76504999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.1339999999999993E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">237153.81464</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">237143.15429999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">20.511369999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">204.86823000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-2.5687500000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">189693.32297000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.9590000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">260357.78659</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">189672.81160000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">34.189399999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">260.85669999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-0.91306999999999972</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">227193.88446000006</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">70664.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-3.6380000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">227193.84059000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">227159.69506000006</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4.5860200000000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">132.92227000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-7.3277099999999988</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">256936.26167000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.3869999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">256936.38225</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">256931.67565000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">14.308490000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">325.12016000000006</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1475.60042</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">272247.94549000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.12058000000000001</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">342912.40162000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">272233.63699999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">9.7346200000000032</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">163.33581000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-15425.409070000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">268991.32024000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">70664.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.3869999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">268991.27637000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">268981.58562000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">8.6540599999999994</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">162.65679</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-18362.923409999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">258316.81208999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.3869999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">258317.66506</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">258308.15802999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">10.069260000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">125.51844</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-605.13257999999826</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">250236.63574</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.85297000000000001</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">320901.09187</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">250226.56648000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">12.758370000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">151.74519999999998</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-548.02849000000208</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">260978.41662</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">70664.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.3869999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">260978.37275000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">260965.65825000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">6.5918799999999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">199.26178999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-208.39472999999671</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">254742.01691000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.3869999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">254742.00064000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">254735.42503000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">26.904160000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">248.47999999999982</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-153.87557000000029</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">356166.0946699999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.6269999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">426830.55079999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">356139.19050999993</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">6.4353999999999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">391.58910000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-91.333590000003582</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">3071800.2426400012</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">291667.00236000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">70664.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.3869999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">291667.00236000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">291660.56696000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4.0414000000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">221.10916000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-10.016770000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">252098.91629999995</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">277294.45931465807</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">252094.87489999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.32248000000000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">226.53469000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-5.2342099999999991</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">192651.76324999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-2.426E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">225715.39003653027</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">192651.44076999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">1.2567600000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">158.44004000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-3.7196599999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">216062.88290000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">33063.62678653028</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">241258.45017465815</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">216061.62614000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">7.2710000000000011E-2</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">90.654920000000018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">3.0851499999999996</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">235135.42385000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">260330.81061465814</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">235135.35114000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.67580999999999991</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">55.293299999999995</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-133.18027000000001</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">250659.80596999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.18051</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">275855.37324465811</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">250659.13016</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.89093000000000011</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">49.721450000000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-2970.0827199999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">262147.71373999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">287343.2810146581</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">262146.82280999998</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">3.86463</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">32.652029999999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-10029.70759</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">254616.50048000005</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">279812.06775465817</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">254612.63585000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.57331999999999994</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">26.916060000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-5809.0909699999984</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">248411.87507000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">273607.44234465813</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">248411.30175000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">1.4634500000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">56.980540000000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-604.16628000000117</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">258540.01009</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">283735.57736465812</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">258538.54663999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">1.6450400000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">79.074780000000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-276.25623999999834</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">262753.31514999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">287948.88242465811</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">262751.67011000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">2.4084700000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">56.523320000000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-27.386700000002982</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">365527.96146999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">390723.52874465811</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">365525.55299999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">7.1956099999999994</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">75.731780000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-2678.7343699999974</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">3067729.4402099997</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">296828.53056000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">322024.09783465817</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">296821.33495000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">15.27689</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">107.68494</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-5945.7980599999992</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">253459.35318000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25195.567274658126</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">278964.07451087615</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">253444.07629</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">54.788190000000014</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">35.296379999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-6896.5053600000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">196764.28394999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25504.741230876138</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.9899999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">235260.30035611629</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">196709.49575999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">64.71962000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">56.4206</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-283.55647000000067</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">219446.88513999994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">38496.016406116316</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">244951.72411087606</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">219382.16551999995</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">16.070080000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">31.769229999999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-8.5132899999991061</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">262009.26376999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25504.741230876138</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.7739999999999994E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">287513.87546087615</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">261993.19368999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">21.519829999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">71.570050000000009</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-733.06154000000095</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">297751.84826999996</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25504.741230876138</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.12953999999999999</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">323256.58950087609</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">297730.32843999995</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">83.630930000000021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">41.75215</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-12647.801549999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">294560.18692999991</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25504.741230876138</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">320064.98836087604</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">294476.55599999992</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">22.611260000000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">35.216020000000007</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-20879.116449999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">275678.40670999995</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25504.741230876138</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.0200000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">301182.84130566148</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">275655.79544999998</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">61.896180000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">118.40393</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1008.4340099999979</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">269673.36734</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">25504.866275661505</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.43168000000000001</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">301557.08617510664</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">269611.47116000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">17.120989999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">135.71895000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-810.98373000000413</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">272783.54658000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">31883.718835106618</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">304667.26541510667</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">272766.42559</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">11.517820000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">201.70330000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-336.93036999999731</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">274812.17025000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">31883.718835106618</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">306695.88908510667</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">274800.65243000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">17.810390000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">180.87542999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-199.35632000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">390437.20229000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">31883.718835106618</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">422320.92112510669</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">390419.39190000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">13.57503</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">115.91555</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-99.755730000004178</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">3254361.6115100002</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">335747.09567000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">31883.718835106618</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">367630.88615510665</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">335733.52064</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">9.3706200000000006</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">58.786720000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-12.664280000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">272718.45498000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">31883.718835106618</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.1650000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">297627.11868698813</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">272709.08436000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">8.9662900000000025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">59.778970000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-45.755859999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">206826.09677000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">24908.663706988082</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">235923.10973057113</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">206817.13048000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">20.096959999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">116.36331999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-5.1839899999999979</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">246738.96135</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">29097.196960571106</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.184</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">271647.1501769881</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">246718.86439</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">9.5063999999999993</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">79.036420000000007</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-3.8795700000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">286689.14152000006</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">24908.663706988082</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.47488000000000002</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">311597.72207698814</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">286679.63512000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">11.476699999999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">79.330009999999959</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1538.3466899999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">320657.24907000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">24908.663706988082</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-8.3150000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">345565.91277698812</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">320645.77237000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">15.92629</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">151.78303</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-14230.3742</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">314324.76492000005</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">24908.663706988082</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">339233.42862698814</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">314308.83863000007</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">12.994090000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">243.92984000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-24346.749220000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">289546.91939</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">24908.663706988082</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">327660.56338801194</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">289533.9253</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">18.700389999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">313.61124000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1778.6127899999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">306073.43077000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">38113.643998011925</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">344187.07476801198</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">306054.73038000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">22.844909999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">391.36798000000084</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-799.7568999999985</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">299171.62256000005</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">38113.643998011925</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">337285.26655801199</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">299148.77765000006</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">12.833980000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">592.79957000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-74.971390000000596</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">288504.16425999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">38113.643998011925</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">326617.80825801194</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">288491.33027999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">13.347989999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">566.99319000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-15.74817</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">411504.91480000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">38113.643998011925</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">449618.55879801197</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">411491.56681000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">6.9617499999999994</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">696.7934399999998</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-8.2194699999988075</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">3535635.9402500005</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">374845.23778000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">38113.643998011925</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">412958.88177801197</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">374838.27603000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">11.588290000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">606.11645999999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-2.9420299999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">265466.48778999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">38113.643998011925</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">350511.38274666667</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">265454.8995</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">14.030599999999998</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">480.13690999999994</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-0.75095999999999963</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">199961.87701999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">285006.89381666662</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">199947.84641999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">21.778729999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">378.79915999999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1.48098</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">219336.26132999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.12184</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">304380.95628666662</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">219314.48259999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">10.843209999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">197.33421000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1.1632899999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">257844.06195999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">342888.59201666666</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">257833.21875</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">24.365110000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">212.84611000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1932.6586199999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">311898.47414000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.3649</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">396943.36909666669</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">311874.10902999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">25.805969999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">306.20855</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-22230.322049999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">307762.36692</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">392807.26187666669</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">307736.56095000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.14254</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">173.48213000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-20723.609410000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">285356.28005999967</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">370401.17501666636</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">285356.1375199997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">16.53725</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">506.07250999999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1939.1544399999975</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">284737.88029000041</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">369782.77524666709</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">284721.34304000041</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">10.206899999999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">402.07147000000009</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-542.91276999999582</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">297438.06253999961</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">382482.95749666629</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">297427.85563999962</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">17.871499999999994</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">515.63574999999958</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-205.64509000000356</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">298401.73231999984</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">383446.67888666654</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">298383.86081999983</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">10.000170000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">762.05127999999991</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-214.72689999999852</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">435579.23755000019</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.1610000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">520624.73579666688</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">435569.23738000018</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">5.6318200000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">608.56945000000007</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-169.25202000000328</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">3490662.0112100001</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">341592.92848999996</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.60328999999999999</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">426637.82344666665</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">341587.29666999995</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">12.1036</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">555.78021000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-45.644109999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">280286.26078999991</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">85044.894956666671</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">364152.30657249986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">280274.15718999994</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">1.2171800000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">430.11784</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-10.46072</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">191532.6791000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.76E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">275398.6972825001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">191531.46192000009</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0.89246999999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">417.02585999999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">2.880000000004657E-3</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">224344.24314999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">308210.26133249997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">224343.35067999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">2.9595100000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">313.59125</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-2.228380000000004</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">258538.7625099998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">342404.78069249977</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">258535.80299999981</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">2.6394099999999998</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">298.48546999999996</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-2867.2680099999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">329682.28353000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">413548.30171249999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">329679.64412000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">24.62377</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">312.12771000000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-19404.466179999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">329593.79853000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">413459.8167125</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">329569.17476000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4.1587100000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">194.5934</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-22147.851040000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">301247.22255000012</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">385113.2407325001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">301243.06384000013</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4.02827</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">118.74311</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-2042.957359999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">299340.78373999964</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">383206.80192249961</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">299336.75546999963</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">7.2430700000000021</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">232.14332999999982</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-678.80058999999596</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">303444.26468000025</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">387310.28286250023</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">303437.02161000023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">6.8652799999999985</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">398.49768000000006</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-210.73333000000602</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">306820.60521000013</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">390686.64039250009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">306813.7399300001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">10.496220000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">366.54163999999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-235.06082999999802</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">455686.35896999983</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.7000000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">539552.37715249986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">455675.86274999985</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">5.5736699999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">362.6431</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-59.398339999996097</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">3574405.2670899993</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">351201.25448</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">435067.27266249998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">351195.68080999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">8.1426800000000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">400.68693999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-5.0167200000000003</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">335819.90301000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">83866.018182499989</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">382918.83098791941</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">335811.76033000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">11.298729999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">210.46928000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1.7058900000000001</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">231292.59054999996</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">278391.51852791937</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">231281.29181999995</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">21.630820000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">156.51560000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-0.89485000000000003</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">250422.46202000021</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">297521.38999791961</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">250400.83120000022</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">16.599709999999998</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">81.668400000000005</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-0.90444000000000002</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">321542.1907499996</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">368641.11872791901</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">321525.59103999962</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">17.674270000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">65.72945</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-3738.3976699999998</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">438378.08173000009</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">485477.0097079195</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">438360.40746000007</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">15.680209999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">67.30604000000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-21982.92179</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">400051.44416999992</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">447150.37214791932</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">400035.76395999989</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">18.014410000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">167.37615999999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-20668.549480000001</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">363435.18024000019</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">410534.10821791959</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">363417.16583000019</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">15.807880000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">126.80887</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-1779.2988700000001</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">363412.19765000045</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">410511.12562791986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">363396.38977000047</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">8.122180000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">92.796390000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-836.96893999999793</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">370598.03799999965</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">417696.96597791906</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">370589.91581999965</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">8.92422</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">173.39830000000023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-142.83046000000101</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">364367.19626</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">411466.92887791939</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">364358.27204000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">8.8877999999999986</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">489.50743</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-173.59114000000002</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">530521.07920000027</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.80464000000000002</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">577620.00717791962</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">530512.19140000024</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">8.7138600000000004</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">426.47338000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-111.351130000003</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[-11]C[-4]:RC[-3],R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">4271602.3268700009</Data></Cell>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">427253.92118</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">474352.84915791941</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">427245.20731999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">12.460410000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">426.80983000000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-12.022790000000001</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">372167.54131999984</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47098.927977919397</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">419529.0802339036</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">372155.08090999984</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">23.890050000000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">291.30104</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-5.1432700000000002</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s66" ss:Formula="=SUM(R[1]C[-5],RC[-4])"><Data
      ss:Type="Number">260641.75859000022</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47361.538913903736</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C[-11]+RC[-10]+R[1]C[-2]+R[1]C[-1]"><Data
      ss:Type="Number">308003.29750390397</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">260617.86854000023</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">12.215879999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">213.58623</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">-43.274889999999999</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:Index="11" ss:StyleID="s79"><Data ss:Type="Number">47361.538913903736</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
    <Cell ss:StyleID="s80"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2027</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Selected/>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>344</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>99</ActiveRow>
     <ActiveCol>3</ActiveCol>
     <RangeSelection>R80C2,R100C4</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>99</ActiveRow>
     <ActiveCol>3</ActiveCol>
     <RangeSelection>R80C2,R100C4</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>99</ActiveRow>
     <ActiveCol>3</ActiveCol>
     <RangeSelection>R80C2,R100C4</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="DPFO podnikanie">
  <Table ss:ExpandedColumnCount="18" ss:ExpandedRowCount="389" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:Width="140"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="96.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="86.5" ss:Span="1"/>
   <Column ss:Index="5" ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="86"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="86.5" ss:Span="2"/>
   <Column ss:Index="9" ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="65"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="68.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71.5" ss:Span="1"/>
   <Column ss:Index="13" ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="68.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="79"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="81.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="76"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="76.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:MergeAcross="7" ss:StyleID="s62"><Data ss:Type="String">Hotovostné plnenie DPFO z podnikania (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="40.5">
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"><Data ss:Type="String">preddavky</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="String">vyrovnanie</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="String">ostatné</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Ročný cash</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="String">Akruál</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Ročný akruál</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Daňový bonus</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Zamestnanecká prémia</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Akruál (ESA 2010)</Data></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Z toho: Volne platby*</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Volne platby zatriedene v preddavkoch</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Volne platby zatriedene vo vyrovnani</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Volne platby zatriedene v doruboch</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Volne platby zatriedene v sankciach</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1526.9202682068646</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1892.0533758215495</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">73.367855008962266</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">331.93918874062274</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3757.8928500298748</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">896.23580959968126</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">929.42972847374358</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">72.040961295890483</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-199.16351324437363</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3325.0450109539929</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8331.6736373896292</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31932.549956847903</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">614.31291907322645</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">40646.179081192327</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7136.6925579233884</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">25526.123614153887</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">178.12560578902006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">33.19391887406227</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">42898.699196707159</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1991.6351324437362</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1228.174998340304</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">130.11090088295822</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">132.77567549624908</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">827.18319723826608</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6373.2324238199562</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1427.3385115846777</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">165.10970590187895</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-33.19391887406227</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9293.4373962690042</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5277.8331009759004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1128.5932417181173</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">208.23444864900731</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">33.19391887406227</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7411.3148443205191</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1626.5020248290512</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">663.87837748124548</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">114.51337714930642</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-33.19391887406227</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2570.8633738299145</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5908.5175595830842</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">265.55135099249816</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">101.78961694217659</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-33.19391887406227</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6773.7673106286929</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6273.6506671977686</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">265.55135099249816</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">142.88465113191248</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">165.96959437031137</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7213.1893713071759</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1991.6351324437362</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">132.77567549624908</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">158.79462922392599</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">232.3574321184359</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2548.7567881564096</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7369.0499900418245</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">564.29662085905863</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">184.63231096063168</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-531.10270198499632</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">120347.46209254461</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8151.1728407355768</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">135417.50126136889</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1726.0837814512379</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2157.6047268140478</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">196.90161753966657</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">331.93918874062274</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3934.7436204607311</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1360.9506738365531</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2356.7682400584213</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">91.51525824868925</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-66.387837748124539</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3283.0007402243909</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8630.4189072561912</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31700.192524729471</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">525.08022903804067</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-66.387837748124539</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">39976.778055832168</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11219.544579433048</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">35583.881032994752</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">480.51174500432307</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">33.19391887406227</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">56403.545411272658</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2688.707428799044</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1294.5628360884284</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">268.59168691495205</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">33.19391887406227</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-823.15345117176548</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7634.6013410343221</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2755.0952665471686</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">230.84282712607765</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-33.19391887406227</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9107.8343762862878</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8298.4797185155676</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1925.2472946956116</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">267.58143928830867</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">66.387837748124539</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10444.889856602254</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2522.7378344287326</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">829.84797185155674</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">155.16802064663196</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">33.19391887406227</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2920.3021187678582</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8198.8979618933809</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">763.46013410343232</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">282.81901048927023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">132.77567549624908</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9221.2794821748612</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8198.8979618933809</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">796.65405297749453</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">360.04691894045089</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">165.96959437031137</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9578.7326744340498</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2622.3195910509194</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">398.32702648874726</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">279.47670185221688</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-165.96959437031137</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3724.9645688109799</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11252.73849830711</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">597.49053973312084</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">983.38854643830507</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-331.93918874062274</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">157046.30825433179</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13289.727913762201</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">161062.64536745669</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2490.5700016596961</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2011.7582214698268</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">190.15295824205006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3557.5505413928167</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1777.629721171081</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1830.5348081391489</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">165.50691595299742</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3429.2249731129255</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9459.029089490803</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">30821.278919537937</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">159.87924716191992</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">54191.450901546836</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13893.898900285469</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">44703.489086835289</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">188.86589656774876</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">40961.787918077396</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2703.4777072960196</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-3780.4525668857614</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">191.89836022040765</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-2140.3091744672315</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10317.064113722367</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1242.3902081258877</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">212.59186284272715</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11103.253682533359</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9569.0838667596108</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1878.8286987983779</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">244.67943636725752</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11987.967957910118</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2467.5086363938076</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">242.39626369249348</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">149.95204806479461</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3217.4381092743815</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11212.016070835827</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">739.5625097922084</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">278.45155513509923</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12222.561234813786</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8850.3839165504905</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1019.787793600218</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">329.13319624244843</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9553.384962822809</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2957.1645030870295</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">823.16827590784362</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">300.1369365332273</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3263.9057070304621</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">14351.734015800314</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1053.6008690167855</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">662.77192923056475</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">272.38929828055495</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">175709.92397364401</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">15730.736232822159</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">167078.95304686984</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4247.1126654716854</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">876.82758149107076</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">200.22399853946754</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4877.2733559051976</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2714.3090742216032</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1486.0883359888471</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">247.22383522538669</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4104.788270928766</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13953.386528248026</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">44572.542564894109</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">259.76898194250816</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">54316.820684790546</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12043.44015933081</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">26879.023121224178</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">219.02696010090949</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">35699.209012148975</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2521.6268718050865</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-5035.6852419836587</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">110.89683330013942</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-4541.5332447055625</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11480.684083183958</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">573.59770596826536</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">565.18230000663891</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11658.802593440878</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9136.4531381530924</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2174.2046547832479</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">177.45464781252065</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9654.3853926840638</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3733.2381368253291</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">599.97742481577927</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">224.20267177853012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4472.3072747792585</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11484.984514372969</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">732.09360884285934</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">325.92810993825913</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12579.416820354514</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9570.4617788621017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">373.86785002987102</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">226.28614983734988</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10195.826770563615</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4350.789877514444</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.6042674102052139</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">368.23725818230116</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4734.7323926176832</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15262.424577109463</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">716.23028779128083</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">391.18785500896246</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">70.503883688508267</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">177769.90316802764</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">14990.026068844174</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">162742.05539235211</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4258.7261090088296</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">429.936691894045</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">164.03071466507333</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">304.83233386443601</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4832.7699508729993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3191.3729907720895</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1143.2553614817762</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">209.88008530837155</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">75.3331686914957</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5224.7011302529372</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13810.682921396799</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">40103.665174600013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">71.892974839009426</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-80.970809931620494</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">57052.411802097849</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9549.4297636592983</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">23436.741892717255</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">236.47986324105423</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-22.543301799110424</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">28717.066410409618</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2195.1568844187755</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-7174.0569498107889</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">320.08099349399185</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-14.415550355174949</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-7158.6183569010145</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10490.56636194649</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-387.06378974972029</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">252.69022804222269</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">30.937974839009474</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10945.180134767306</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8324.6594144592691</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">340.47760671844969</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">301.02186881763276</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-4.6766079134302263</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8988.6267230963331</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3452.327276770895</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">514.86646617539952</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">278.26545973577623</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">32.307694350395039</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3834.2759337449374</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11185.015268870744</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">768.50419604328556</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">168.25377514439367</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-24.937162915753834</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12053.068829582413</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8643.7065813582958</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">399.07884186416419</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">303.79907554935897</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">47.654392551284602</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9897.1150587532411</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3467.2912872601851</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15.705256920938021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">446.91864635198857</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-68.809544911372242</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4080.2067566222013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13795.117222664794</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-663.5863632742512</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">266.06692889862541</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-289.07958308437895</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">154310.95708225452</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">14815.929548230746</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">153282.73392152958</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4632.394887804553</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">410.01312719909708</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">264.11446491402774</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">274.46777633937461</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5376.9304706897683</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3073.4937416185362</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1823.4480541724756</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">142.39751344353709</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-16.558064130651289</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4869.0598406691897</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13993.202377348467</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">43169.835905862041</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">611.77090785368136</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-12.697238265949677</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">50114.029692956239</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10499.912057359092</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18931.156783509265</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">203.87109606320118</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-58.845798313748944</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">39387.189113722372</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2659.3062480913482</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-9673.8562348137821</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">220.51175197503815</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">20.091165438491675</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-5929.6671738697514</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10539.676563433577</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">201.92354477859431</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">201.10362344818427</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">25.924429396534553</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11579.277479585735</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7695.2198791741366</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">362.94543981943212</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">181.22343158733341</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">32.84131613888335</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8816.4349784239566</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3293.6490984531638</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">103.68319723826588</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">237.19200590851736</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">32.185984531633814</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3831.6744844984432</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9290.8654577441393</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">699.79978556727497</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">362.19457810529087</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9.7678845515501145</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10569.518910907518</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7944.2380259576503</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">949.60940184558524</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">233.52558089358081</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">269.90505775741889</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8226.8276475469775</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3115.4948685520767</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">165.99682301002764</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">209.30036579698569</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-78.643344619265761</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3447.6003203213081</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12260.424185089294</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">754.74539666732767</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">184.78548396733675</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-435.14550487950606</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">149949.1694194384</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12960.467814844325</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">153249.34358029612</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5701.7475174268075</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">480.42111797118764</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">232.82181305184889</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">311.64261169753701</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6401.9266955453759</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2294.9377872933683</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1653.1685856071165</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">226.7257027152626</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-30.093313748921211</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3680.1871001792474</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11544.521865166302</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">35509.056407754091</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">228.21000066387839</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-62.715360817898151</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">43063.437028812317</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13289.77761070172</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">28683.405960300075</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-91.909301599946915</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">78.026028015667563</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">59158.048849166822</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2910.5532078603173</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-8809.4851739361384</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">162.47166998605849</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-63.073897629954203</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-17370.512089225245</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7580.0610061076795</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">838.49729270397415</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">149.23627365066704</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-49.313965345548731</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11423.165928433909</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8270.5846567748849</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">939.99166766248618</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">188.0168449180112</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">62.298776140211132</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">18892.420712341504</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2926.3879718515527</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">300.83338013676212</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">146.40536081789824</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">29.284335125804954</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3506.5204235544097</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8616.2831643762875</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">916.45887505808741</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">161.14382393945405</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">36.281316470822574</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9448.2523936134876</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9523.874570138747</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">49.064040695745717</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">97.013829914359761</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">145.98553707760735</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9911.0160734913206</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3899.4322628294581</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">122.80508597224552</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">224.03615481643772</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11.727137356436286</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4077.197689703271</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13106.863442209378</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">515.25814578769518</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">190.55647414193697</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-388.83619796853213</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">152779.22909546568</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">14106.066059549872</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">166297.72686516625</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4610.9741369581088</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">467.35736506671975</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">123.27806213901613</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">318.73032795591848</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5637.6570407621321</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3330.5402210715001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1158.5236101706164</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">330.15583017991099</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">117.25461694217618</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6078.45793367855</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11097.144174799178</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31290.70516298214</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">117.58077673770175</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-179.87773053176656</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">55126.821732390628</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">14662.685800969259</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">45960.180540065048</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">160.70813649339422</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">27.894950541060879</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">49980.918802031476</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2624.8796620859025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-20443.536967071621</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">168.16315010290128</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">147.61606486091742</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-35861.1234667729</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8021.517740158004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3693.8686486755628</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">222.7997646551151</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-198.82200092942966</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12875.044189072572</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11686.158818296484</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10433.819210648606</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">191.66462225320336</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">92.681418044214254</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">18068.624632875253</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2930.0334624576826</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">433.72709088495884</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">228.19144758680204</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-13.330982539998653</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2950.9616646750374</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9237.8823856469498</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">670.82540529774667</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">173.72338511584678</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">154.73964615282483</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9765.7890606120945</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9679.3914711544821</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">290.12767343821298</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">165.65662417845044</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">169.55925712009559</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11026.272471619193</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3763.0133406360014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-46.27072794262493</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">102.64139912368059</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-161.07677720241654</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3841.1639988714155</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15381.427239261764</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">808.64614319855764</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">173.06607415521466</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-363.61685554006505</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">173901.25088163055</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">16288.298038571329</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">155778.88609838675</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4238.0171363606187</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">903.40484166500698</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">170.88196806745003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">318.11559350726941</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4818.6901228174993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2972.5973288853484</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2417.761882427139</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">200.72223328686184</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">238.74944433379812</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4350.474703910244</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">14471.824399853946</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">43912.096780853746</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">190.20130750846445</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">211.29867257518421</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">68231.421404434703</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10921.219774945233</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">35157.524864568819</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">146.44369083183966</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">148.91493726349327</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">40603.218819956179</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2029.4828433910884</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-38654.166278961704</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">118.58175396667318</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">201.47213403704433</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-46469.719870211768</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12094.529874195045</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4630.7266842594527</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">142.08869249153571</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">128.99597988448537</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13968.708090353844</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8728.4015212773047</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6190.8011923255672</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">266.6019186085108</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">165.15753369182744</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10380.572576843924</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3023.8319511385525</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-207.26324536944711</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">231.27826428998205</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">226.92105623049886</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4509.6974931952491</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11530.090588528186</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">354.18328984929724</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">203.30553707760726</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">275.74984398858101</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12946.647409214631</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8846.3534236207706</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1181.2243762862593</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">203.44997211710825</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">422.62022405895266</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10000.287432450359</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3053.4811355639804</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-24.490740888266171</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">264.10287791276659</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">404.3247151961757</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3390.3299681338522</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15815.943605523464</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">733.80472515435031</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">53.558877713602641</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">484.18883920865682</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">156512.59904932624</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">16701.922688375485</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">143432.25083947423</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3831.7751852220667</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">409.79101838943103</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">142.11737502489544</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">214.54538106618867</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4336.4028374161844</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4336.4028374161844</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3192.3689965478325</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1177.1551417380338</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">185.30657305981543</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">212.67892484896763</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5436.2227979154213</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5436.2227979154213</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">14893.345686450242</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">53569.395697072294</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">191.07157770696412</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">372.56178915222733</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">104678.38548064795</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">5529.5537741485759</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">110898.49178417314</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9710.0598556064506</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">29535.555354179101</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">240.24787791276637</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">117.19863075084646</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">64846.457139348058</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">64846.457139348058</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1193.2224424085496</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-48617.784467569531</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">119.63178218150438</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">91.779319192723847</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-43908.410277501149</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-43908.410277501149</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6122.0872492199433</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1732.0895236672636</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">154.9868040894907</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">95.839215295757896</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13668.381544844979</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">5529.5537741485759</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">19888.487848370172</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5750.6232052048144</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1385.5691369581093</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">515.97177155945042</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">166.15115979552533</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8735.9559988050241</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">8735.9559988050241</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2090.295846776859</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1254.5872777667148</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">238.59860884286019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">150.99862875921147</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2665.6518907256109</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2665.6518907256109</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8026.5779612295119</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1213.2512836088381</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">259.22809134966445</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">132.92608643696479</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8416.2058026289778</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">5529.5537741485759</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">14636.312106154171</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5705.83613888335</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">950.48403671247979</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">445.66709685985512</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">154.58741352984106</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6183.5161368917034</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6183.5161368917034</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2295.5439729801519</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">72.745954657105258</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">263.59732656177431</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">129.75515667529726</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2279.0643623448304</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2279.0643623448304</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11259.01104859589</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">832.42020513842147</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">501.58951968399356</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">201.3649963486688</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">120844.02215627697</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12047.824106419695</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">189385.65782048728</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">5529.5537741485759</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">18267.930409944885</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">3672.7884983071099</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">362.51027716922255</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">315.36099382593108</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">94.550674500431526</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5017.0947809201352</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5017.0947809201361</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1930.5538352253861</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">2058.5472283077738</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">293.731832636261</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">164.60837947288056</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4124.5785945694752</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4124.5785945694743</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">17866.674303923523</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">89593.968216490743</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">372.56532795591841</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">273.71608178981603</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">100392.98295658233</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">6220.1063035251927</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">108858.62632111796</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11843.109638186283</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">54896.149405828844</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">301.47272156940875</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">185.44069939587081</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">50119.104146584359</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">50119.104146584352</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">535.94159596362033</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-45221.264502091202</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">294.59724523667245</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">163.10914094137937</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-61102.716920932085</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-61102.716920932093</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10068.22873132842</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">7391.3074915355437</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">564.98422359423751</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">122.24343258315085</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">18502.386757949946</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">6220.1063035251927</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">26968.030122485561</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">7953.9771831640428</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">2469.3610220407591</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">305.27537110801319</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">144.41270098917877</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11274.646611896706</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">11274.646611896706</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">4278.3393072429144</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">336.75743510589172</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">388.56020215096567</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">213.45665936400431</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5518.2839719843241</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5518.2839719843241</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">13668.922054371649</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">130.39975004980099</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">326.41289218615185</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">589.40455752506159</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">15308.303509924994</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">6220.1063035251927</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">23773.946874460609</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10026.660297749426</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">32.012901148497384</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">574.94845117174498</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">122.53960200491265</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11414.499184757322</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">11414.499184757322</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">4498.9340722299758</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-280.07693719709602</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">332.71300570935398</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">338.23701121954446</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4772.1093022638443</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4772.1093022638443</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">16062.166291907328</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">287.22353813981147</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">665.04009659430403</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">346.18495883954068</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">219198.85399986725</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">17403.017520746183</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">182744.29041724757</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">6220.1063035251927</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">25868.660885281799</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6832.5342445064061</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1028.9452887870943</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">273.09905961627828</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">224.14836951470491</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8166.037874593374</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">8166.037874593374</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3640.5090559649475</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1900.2929267078275</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">343.1743450839806</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">171.641232822147</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6245.6507000597485</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6245.6507000597485</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">20913.569853282876</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">82153.743324702897</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">503.75963519883157</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">294.3937804554206</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">87495.566003784101</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">8465.6433645356155</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">96407.704704574106</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9499.4235175595859</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">37974.521786828664</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">133.6233233751577</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">195.31315475004973</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">71529.139892783656</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">71529.139892783656</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-299.84817167894937</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-61933.255762132379</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">371.6722913762199</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">175.37197935338247</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-73636.21271858197</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-73636.21271858197</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11753.162304321842</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7869.1738030272891</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">525.0568525526121</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">184.83191761269319</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">17154.241506008082</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">8465.6433645356155</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">26066.380206798094</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8458.7970610104276</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3015.39405762465</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">267.71740058421324</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">88.588995552014907</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13848.02140277503</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">13848.02140277503</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3788.6694898094729</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">851.38446259044395</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">203.79128659629532</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">123.84969793533827</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4893.1924118701509</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4893.1924118701509</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11288.116886078456</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1312.9685633671927</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">276.09440250946011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">185.25876087100846</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13791.529073889653</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">8465.6433645356155</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">22703.667774679667</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9925.8193716391197</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">812.89043583615148</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">488.62739826063898</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">347.97176890393695</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11499.106585673489</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">11499.106585673489</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6891.3830003983276</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-59.537775675485541</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">353.39935504215623</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">234.56630020580209</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7727.4647088893453</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">7727.4647088893453</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11765.509808803019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">675.81113224455282</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">300.89757319259132</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">255.28866527252231</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">184100.8915889929</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13146.532156608886</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">181860.26959835354</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">8465.6433645356155</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">22058.670857398898</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7963.0161422027477</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1060.4045704706898</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">235.75941910641967</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">147.9979691960433</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9835.0897264821069</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">9835.0897264821069</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3877.1167715594506</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2261.9672990108206</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">344.58317035119165</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">184.25160061076812</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7621.3161345681474</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">7621.3161345681465</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15187.559617937994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">66078.2365153024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">373.16531899356033</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">269.08230332603074</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">104946.74280057092</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">8912.1387007900121</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">114775.14965013608</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13614.255496912961</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">61896.093051848911</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">649.68724656442942</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">251.18404268737976</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">32436.88466772886</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">32436.884667728864</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2711.7752101174992</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-73708.036838279237</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">550.0273106286927</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">219.3873242381996</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-32919.607652857987</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-32919.607652857987</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8545.9236197968476</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4876.0223491336292</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">78.274250481311583</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">243.96434674367646</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13791.5731975702</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">8912.1387007900121</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">23619.980047135356</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6597.2855247958578</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5121.5069411803879</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">264.1887738166368</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">196.64506472814199</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11501.049068910575</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">11501.049068910575</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3786.7851984996382</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">900.73163546438286</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">180.55913330677828</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">249.61781816371243</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5013.8193869083216</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5013.8193869083225</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9738.1624005842132</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2227.3177853017373</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">263.63349930292765</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">312.69209453628093</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11575.134039036047</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">8912.1387007900121</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">21403.540888601205</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9465.4186264356267</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1084.659815773731</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">371.83754265418582</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">326.01385912500814</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10649.643912899148</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">10649.643912899148</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3664.594604660424</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">482.68235344886148</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">256.64992531368273</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">327.88435072694745</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4393.2683266945478</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4393.2683266945478</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12380.431627004764</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1080.1247746132763</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">629.5115557989775</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">275.66806579034693</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">169668.36181986134</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13813.288268444043</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">192658.2018769549</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">8912.1387007900121</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">23641.6951180092</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4698.0822568545445</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1636.3141651729402</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">324.5581428002389</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">211.808591250083</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5994.551809654783</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5994.551809654783</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4068.6246371904663</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3399.6161926575046</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">355.34173405032197</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">219.08474606652058</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7458.456871240789</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">7458.456871240789</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17265.699576777533</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">89386.017863639368</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">119.20285500896235</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">215.57992763725687</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">126555.71308178648</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">9828.4068495651591</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">137089.39633678651</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10020.111111664344</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18172.94192425147</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">196.28411405430523</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">295.39103830578233</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-2716.1412942813477</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-2716.1412942813486</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-117.886067516431</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-30757.859753369179</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">307.48507568213506</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">166.68353183296819</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-25801.326391834296</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-25801.326391834296</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11168.938113257651</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5167.3753272920403</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">274.05630452101178</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">172.90256057890193</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">18187.404497778662</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">9828.4068495651591</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">28721.087752778662</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7978.8723265617728</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4639.5747702980807</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">238.08483668591913</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">240.22005576578374</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12603.624953247694</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">12603.624953247692</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3115.9618558720044</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1046.4750551019054</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">208.81233751576713</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">211.01498672243247</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4574.8711733877717</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4574.8711733877717</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12600.701151828986</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1573.3381391489079</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">300.44651098718708</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">292.87612494191069</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">14890.188162816174</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">9828.4068495651591</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">25423.871417816172</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9218.0804474540255</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">812.38774380933421</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">290.44920301400776</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">405.94965013609499</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10239.637110468033</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">10239.637110468033</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3324.8585238664273</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">472.02379672044077</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">331.22572163579628</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">450.74526090420238</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4097.7763555022239</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4097.7763555022239</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16064.042368054175</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">803.34508564030114</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">359.22186549824079</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">419.74242481577346</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">199062.80531368247</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">17371.011853552409</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">193455.76818331936</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">9828.4068495651591</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">27904.695108552409</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3886.9024399999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">971.91141000000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">102.82947</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">90.720490000000012</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5183.3991399999995</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5183.3991399999995</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3296.6786399999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3034.4905000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">269.92061999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">124.73867</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5981.5060199999989</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5981.6153299999996</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">20008.878509999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">109170.81064999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">291.23755</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">179.24224000000004</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">90157.575689999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10533.683255</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">100885.40400750001</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6107.5615099999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-12932.536519999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">297.83550000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">182.41266000000005</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-34791.973419999995</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-28787.715679999994</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-600.91611999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-25990.9254</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">196.80784</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">155.25701000000004</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-71253.287710000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-67363.183270000009</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10008.769149999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6744.4100799999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">233.04478</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">136.42796000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13377.573849999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10533.683255</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">24212.9305575</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7833.9388300000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4386.6677900000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">258.25478999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">163.63559000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9139.5859799999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">9170.3700100000024</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3154.8753500000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1250.09698</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">273.24884000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">135.24741999999998</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3815.2295700000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3831.5552600000005</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11865.767399999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1989.0405000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">202.11020000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">173.66562000000002</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12996.987739999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10533.683255</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">23734.241127499998</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8225.7500199999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">731.10745999999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">250.01964999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">263.95368000000002</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8629.947549999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">8636.1181399999987</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3975.2079700000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">441.69211000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">273.40589</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">250.96011000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4592.8657300000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4384.8293000000003</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15161.114700000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">947.74761999998987</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">249.15430000000029</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">222.70564999999991</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">186566.91100999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">16082.678810000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">63912.08894999999</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">10533.683255</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">26815.129197500002</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4098.62799</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1193.66723</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">143.23501000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">125.99334</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5328.2913500000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5328.24046</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3542.6612</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2414.9067599999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">204.23442</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">115.68376000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6624.0075400000005</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0.10931</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6624.3165799999997</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15432.66524</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">69857.459629999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">199.96652</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">137.64399000000003</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">86129.686859999987</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10727.897677499999</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-6.9360000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">96846.280939999982</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6308.4551100000008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-41197.370429999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">200.76016000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">202.14792</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-35933.317439999992</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">6004.25774</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-30437.771679999987</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">247.70417999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-70849.179430000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">248.76266000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">131.25745000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-60563.629260000009</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">3890.1044400000001</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-57331.66580000001</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9114.4419600000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3135.7599200000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">257.43146000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">142.37419000000003</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">17945.488850000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10727.897677499999</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">107.45903</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">28722.391920000002</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5375.8090899999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1047.3923599999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">387.28095000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">112.11277000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8778.6351500000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">30.784029999999998</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">8822.3987699999998</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3298.3236000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">387.10537999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">301.56473</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">138.52696999999998</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3963.7970300000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">16.325690000000002</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3980.6563900000001</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8940.6515999999992</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">929.11014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">252.79703999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">167.49158</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10501.000069999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10727.897677499999</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">9.3557099999999984</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">21218.165829999998</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5756.9393200000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">154.17787999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">398.05970000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">174.76751000000002</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8165.5951500000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">6.1705899999999998</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">8172.8694800000003</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3183.3322599999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">344.25187</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">208.03643</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">201.87894</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3746.6132399999997</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-208.03643</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3750.9394999999995</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=10997.66614+30.78113"><Data
      ss:Type="Number">11028.447269999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">672.40981000000011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">186.04114999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">218.12595999999999</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">47405.92016999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11957.086159999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">66643.25469999999</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">10727.897677499999</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">4.5527100000000003</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">22671.042349999996</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3453.8609100000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1086.4283500000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">236.17865</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">145.03718000000001</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8269.9232000000011</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-5.0889999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">8269.9232000000011</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2617.6700900000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2877.1119199999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">272.43238000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">105.68046000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6545.8564599999991</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0.30903999999999976</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6545.8564599999991</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13071.521859999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">70497.055099999983</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">267.15294999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">122.04348</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">74572.08266</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10707.38704</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">9.2070399999999992</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">85178.984744999994</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4131.9813700000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-42442.532709999992</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">226.01208</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">183.17792</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">29146.020100000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">5495.54576</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">29510.599810000003</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">544.00568999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-61060.09610000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">223.21014000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">147.75094000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-95095.472040000008</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">3231.9634600000004</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-93290.477770000012</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9333.7426500000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8573.6154299999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">446.12377000000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">155.02582000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">18342.89258</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10707.38704</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">69.516030000000001</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">28929.088384999995</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5068.3608700000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3015.5451099999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">191.54751999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">162.78211000000002</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12372.16857</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">43.763620000000003</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">12403.049709999999</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2821.33824</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">363.90870000000007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">526.60572000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">221.99343999999996</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3793.0774499999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">16.859360000000002</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3795.8019799999997</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8916.2218499999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1307.5514300000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">222.19364999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">229.97341</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9974.7648699999991</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10707.38704</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">9.7787199999999999</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">20594.707624999999</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5565.5912800000006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2010.5961299999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">248.43715</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">403.67488000000003</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6123.1699900000003</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">7.27433</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6126.5875300000007</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2822.8120699999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">355.24455</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">306.17896000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">383.81019999999995</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3453.0626600000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">4.3262600000000004</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3454.491</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=10392.13201+40.86635"><Data
      ss:Type="Number">10432.99836</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">742.59773999999993</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">178.57435000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">275.36356000000001</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">59451.778209999982</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11559.863450000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">89057.409950000001</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">10707.38704</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">6.5691499999999996</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">22167.032825000002</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2875.1434800000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4579.88364</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.8819599999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">26.207689999999999</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3524.1996600000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3524.8441600000006</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3562.4863999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3655.7539899999992</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">28.788679999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12.070510000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6532.7171499999986</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6533.1333999999988</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8230.8196399999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">61233.407849999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">55.748760000000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">59.76567</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">71227.838939999987</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10605.826385</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1.0757000000000001</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">80850.681392499988</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6311.1805800000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">24788.02665</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">107.92437999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">122.86007000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-6659.7976099999996</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">364.57971000000003</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-5357.4637299999995</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1955.8575499999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-95862.687870000009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">432.93725000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">255.69783999999999</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-43942.862409999994</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1804.9942699999999</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-43331.067589999991</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8097.87698</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8563.0261599999976</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">168.17809000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">106.23285</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12286.000950000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10605.826385</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">-19.630580000000002</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">21908.706342500001</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7190.3684800000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7112.2601799999993</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">223.37251999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">141.60597000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8012.4324299999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">30.881139999999998</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">8018.1419999999998</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2360.7519900000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">445.13348999999988</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">159.52987999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">96.745370000000023</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2695.0010500000003</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2.7245300000000001</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2696.4724100000003</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7842.4109200000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">836.34937000000036</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">94.500619999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">100.0654</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8653.2255499999992</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">10605.826385</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">14.116370000000002</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">18277.049462499999</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5596.7968300000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">309.14155999999974</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">176.51172</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">168.07488000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6314.5665100000006</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3.4175399999999998</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6316.0048300000008</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2716.7291800000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">324.07162999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">29.82741</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">250.76920000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3218.31601</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1.4283399999999999</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3219.0381600000001</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10502.750680000028</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">948.29074000000014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">150.62625</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">119.3774299999893</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">85806.657619999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11588.905630000027</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">83450.54386000002</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">10605.826385</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1.3429899999999999</Data></Cell>
    <Cell ss:StyleID="s71"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">21212.40148250003</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3942.7961</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">646.1742200000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">141.11776999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">135.74134000000004</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4724.3755799999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.64449999999999996</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4725.3753399999996</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2587.7120599999994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2941.4420699999991</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">158.17464000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">114.14161999999999</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4751.33979</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.41625000000000001</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4751.6469899999993</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7533.3990199999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">62941.27053999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">433.01776000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">146.48535999999999</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">80177.447380000012</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">9622.4572924999993</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.38516</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">90456.615872500013</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5404.6694100000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-13078.90257</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">173.01554999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">177.85082</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-24855.977490000005</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1302.3338799999999</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-23659.55976</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4382.42659</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-46331.657209999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-155.86850000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">127.14057000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-34977.323189999996</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">611.79482000000007</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-34433.48410999999</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6123.7439199999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4019.9458800000007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">230.79683</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">81.542000000000002</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">19833.544590000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">9622.4572924999993</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.24809999999999999</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">30113.474262500004</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5615.6742700000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">598.69143000000008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">84.122950000000017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">119.56072</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10228.688580000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">5.7095699999999994</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">10238.942910000003</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2953.3400700000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">174.71918000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">206.92606000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">150.74106999999998</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3876.6864399999995</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1.47136</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3878.7758599999997</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7548.5783199999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">716.31401000000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">126.67149999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">233.13645000000002</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8975.4369399999996</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">9622.4572924999993</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1.3666199999999999</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">19257.444792500002</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5858.5952900000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">541.25795999999991</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">166.65338999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">326.68516000000005</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7041.8784600000008</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1.43832</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">7043.2124500000009</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2713.3942900000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">471.75941999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">150.56345000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">258.60077000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3833.5785400000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.72214999999999996</Data></Cell>
    <Cell ss:StyleID="s73"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3835.0800000000004</Data></Cell>
    <Cell ss:StyleID="s73"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8561.1988299999994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">935.52869999999984</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">194.41544999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">237.05031</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">79711.678649999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9506.6167000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">93116.292320000037</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9622.4572924999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0385599999999999</Data></Cell>
    <Cell ss:StyleID="s69"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">19788.469612500001</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3371.00929</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">640.46171000000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">163.25888</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">174.36216000000002</Data></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6131.8352400000003</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.99975999999999998</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6131.5804700000008</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2492.4899300000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2005.45309</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">279.16408000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">154.86109999999999</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4874.3770100000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30719999999999997</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4873.84159</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8282.8730099999993</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">72211.030600000013</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">162.93544</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">134.39091999999999</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">91341.03098000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">10280.5821925</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.4136999999999997</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">101450.73499000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2999.68912</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-30433.662450000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">179.97728000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">191.12067000000002</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-9474.9813799999974</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1196.4177299999999</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-9734.195499999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">994.74314000000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-39203.881279999994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">201.87921</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">103.39897999999999</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-59755.146790000006</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">543.83907999999997</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-60521.326220000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6710.8931299999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13479.003840000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">124.9307</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">117.03760000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">24052.229820000008</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">10280.5821925</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.65251999999999999</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">34156.726010000006</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4356.2285899999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4528.8913600000024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">228.94023999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">198.26953</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">16630.141179999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.25433</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">16622.194499999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1919.1571300000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">716.42030999999974</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">101.44328</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">203.07802999999996</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">680.4530000000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0894200000000001</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">676.81840000000022</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7415.1248399999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1300.1871200000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">112.16095</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">255.11175</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9815.7806033000015</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">10280.5821925</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4256600000000001</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">19924.913673300001</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4051.8352199999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1016.6297800000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">191.44197999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">299.94097000000005</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4418.1206399999992</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.33399</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4417.1741499999989</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1781.8433099999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">969.62080000000014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">132.33703</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">276.95292000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2643.5142799999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.50146</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2643.17094</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8222.3910099999994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">751.00242000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">213.16659999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">275.32438999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">82671.070690000022</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9369.7488899999989</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">100727.1034733</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10280.5821925</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.2707200000000001</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">19477.396369999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2587.8020500000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2597.5670700000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148.98921999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">114.68810000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3500.8786200000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">-0.25477</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3501.1112100000005</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">711.02202999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">681.10240000000033</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.4588299999996091</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.539010000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.9217900000000085</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2042.5626100000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2102.7229999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">157.65420999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">105.64749</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6780.0551500000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">-0.53542000000000001</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6779.3770599999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">597.11325999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">292.98417999999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">275.72259999999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.108019999999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2984600000000359</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8423.9675199999783</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82895.222530000014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.69707</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.874880000000005</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s78" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">91066.818409999978</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">10109.7255</Data></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">-2.1489999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s78"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">101106.58452499995</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4344.1223199999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2124.0367599999781</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2220.0855600000173</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3561.8813599999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-12654.647779999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82.193389999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.953539999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-64337.04684000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">-259.21412000000004</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-64335.681460000007</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3159.8025500000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">735.71305999999902</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2424.0894900000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1624.5210799999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-60951.769140000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67.807860000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.510710000000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-4614.9574599999996</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">-766.17943000000002</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-4614.8019400000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1147.43362</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.3312299999997483</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1154.7648499999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7454.6282899999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17216.405990000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">93.664199999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.079939999999993</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">30685.388419999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">10109.7255</Data></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">-5.2293099999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">40724.456734999992</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1786.8739599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1554.58034</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232.29361999999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3482.5939600000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12044.97235</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145.43659999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.404410000000013</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12237.308959999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">-7.9466800000000006</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">12237.464399999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1016.80199</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137.36479000000099</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">879.43719999999905</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2110.5443399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1340.1474099999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102.94374999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78.352929999999986</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">1634.35871</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">-3.6345999999999998</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">1634.53341</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">400.90957999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">269.26837</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">131.64120999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7036.7023067</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2288.4948133000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102.76644</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">103.72673999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10052.7652667</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">10109.7255</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">-0.5924299999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">20092.1171517</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">1190.4964900000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">958.11208669999996</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">232.3844033</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4540.2557399999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">174.84344000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">141.73044999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">120.49217999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5863.6773100000009</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">-0.94649000000000005</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5863.9037699999999</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">1211.8740599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1210.0575199999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.81654</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2302.4373900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">729.3339400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144.05157</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">165.8211</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2710.1396999999993</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s78"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">-0.34333999999999998</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2710.5563099999995</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">714.32321000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">477.51648999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">236.80671999999998</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8651.3909999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">934.19128000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">115.70792999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">119.55462000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-4]:RC[-2])"><Data
      ss:Type="Number">101183.12041999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9263.8421300000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">104843.22837669996</Data></Cell>
    <Cell ss:StyleID="s78"><Data ss:Type="Number">10109.7255</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">-2.07802</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">19303.148275</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">2234.3835100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1534.0369500000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">700.34656000000007</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2413.2448199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">764.08735000000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2963.9164699999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">81.53004</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6543.84915</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.23258999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6543.9804100000001</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-81.039149999999907</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-33.569800000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-47.469349999999906</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2386.7170000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4579.8383300000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">79.123440000000016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">179.50921</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7037.5991899999999</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.67808999999999986</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">7037.6900699999997</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">85.153979999999976</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6894999999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">81.46447999999998</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7764.4680900000048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82619.153819999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">97.483329999999995</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">60.001869999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">88785.564690000028</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10039.254684999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.51143000000000005</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">98602.125272500023</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">465.13367999999878</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.158200000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">440.97546999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3765.5485899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-67981.12159000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">134.99505999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">83.374719999999996</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-60066.0478</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.36538</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-60065.043290000001</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-865.55894000000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.5737400000002235</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-863.98519999999996</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2844.8158600000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6307.2864</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">107.80407000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">75.399479999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-22680.293099999999</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.15552000000000002</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-22679.709940000004</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">2320.4626600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">126.5582</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2193.9044599999997</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8132.7565199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23137.095929999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">147.54863000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">83.147679999999994</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">34669.731079999998</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10039.254684999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.18637000000000001</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">44486.499672499995</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-3322.7397500000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">428.59620000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-3751.3359500000001</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4277.9103299999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8609.2783999999992</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">97.674419999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">74.768230000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13441.107179999999</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.15543999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">13441.692149999999</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-4781.6341500000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-302.1542</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4479.4799499999999</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2799.4436199999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-579.12937999999986</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">117.17628000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">76.719939999999994</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2353.4396899999992</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.17469999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2353.1674099999991</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-87.790589999999909</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.1655000000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-85.625089999999915</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7855.5974300000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2913.2965200000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">168.50245999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">76.811599999999984</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10601.170330000001</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10039.254684999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.7200000000000009E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">20417.7977025</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">74.761960000000201</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.487500000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">62.274459999999998</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4448.0466200000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1181.6911200000009</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">105.39224</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">108.37447000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5323.4348499999996</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.22645999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5322.9872800000003</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">6.0555600000002885</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.62E-3</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.049940000000289</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2740.0274300000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">263.65073999999913</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">135.63288</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">115.46584999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2984.9152700000004</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.41661000000000004</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2984.5754200000006</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">81.957270000000136</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.2363999999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">73.720870000000147</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8571.514009999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">496.74320000000006</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">263.63643999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">141.87009999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9036.3144599999996</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10039.254684999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.1459999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">18851.168522499993</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-186.3175399999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-183.56560000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-2.7519399999991001</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3509.8819299999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1166.68786</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">163.55591000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">73.894080000000017</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4549.0847199999998</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.13125999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4549.1123200000002</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">104.62378999999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">104.62378999999991</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2716.0869799999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4571.75875</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.486130000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77.218249999999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8325.2897400000002</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">9.0879999999999989E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">8325.2897400000002</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">106.29410999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">106.29410999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8960.3678099999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80923.613270000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">105.87447000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.206330000000008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">66140.494610000009</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9816.5156224999973</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">4.496E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">76138.994894785079</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">531.96481000000051</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">531.96481000000051</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3170.2520599999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-63966.59145</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78.867589999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">61.191340000000004</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-62265.772850000001</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">1.00451</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-62265.53009</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-1028.4399999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1028.4399999999998</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2164.3492299999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-25632.91303</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">114.53158000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">100.89704999999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-17522.752840000005</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.58316000000000012</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-17522.642780000006</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-940.02733000000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-940.02733000000012</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7668.0655799999986</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26389.425930000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">258.99002999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81.055419999999984</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">26632.722590000001</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9816.5156224999973</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.25296999999999997</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">36631.500784785079</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">332.11326999999977</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">130.25624999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201.85701999999978</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3422.0828499999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9065.5224299999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">390.36066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81.521929999999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">16236.93779</Data></Cell>
    <Cell ss:StyleID="s79"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.58496999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">16236.937790000002</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-558.64469999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-558.64469999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2569.4850000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-563.18020999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">143.98320999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71.387349999999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">1929.5765499999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.27228000000000002</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">1929.5592099999999</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-80.362720000000152</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-80.362720000000152</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6479.3830700000017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2577.0704399999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">138.86834999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">95.378380000000007</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8752.1339300000018</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">9816.5156224999973</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.11175</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">18750.649164785085</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">42.380340000000082</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42.380340000000082</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4764.5235399999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">769.99598999999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121.59560000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137.79983000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5152.6491799999985</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.44756999999999997</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5153.2004599999982</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">103.80885999999987</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">103.80885999999987</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2301.49244</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">109.25496000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112.05619999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">107.94682</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2465.4074500000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.3398500000000001</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2466.85637</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">217.16406000000012</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">217.16406000000012</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7903.1112599999988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201.16400999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159.49447999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101.93123000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8220.5051999999996</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">9816.5156224999973</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-1.6615599999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">18219.056164785085</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">264.38236000000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">264.38236000000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3711.5754000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">875.64688000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">96.037260000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83.459730000000008</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4661.3377799999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">2.7600000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4661.3377799999998</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">292.41844999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">292.41844999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1914.4456599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5535.7166300000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">84.082009999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.67048999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6572.6925300000021</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6573.4757800000025</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">631.87605000000019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">631.87605000000019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7269.9560300000048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57074.252330000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">92.54816000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">109.53573</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">76091.823250000016</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">9998.5002847850828</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">85955.824950000024</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">705.12091999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">684.61228000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.508639999999897</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3812.8778800000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-65514.892500000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">134.13976</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74.626329999999996</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-50691.935170000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.24276</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-50691.910210000002</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-374.71720000000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-374.71720000000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1499.6206499999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-19801.633650000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.55642999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">115.85837000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-25646.993819999479</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.11006000000000001</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-25647.77704999948</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-817.21827000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-817.21827000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5657.4984900000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18705.666980000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">244.06653</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139.59890999999996</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">26941.533169999992</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">9998.5002847850828</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.27790999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">36806.096799999992</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">1229.2957699999999</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1229.2957699999999</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3976.1661000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12424.494280000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">158.17265</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">118.23846</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">19960.296080000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">19961.148620000004</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-187.35557999999983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-187.35557999999983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1854.38519</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-783.89166000000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142.03856999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">165.77514999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">1779.70722</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-1.7340000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">1779.74954</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-75.155470000000093</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-75.155470000000093</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5493.2519499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2133.8825099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">261.49480999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">210.76035999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7971.7020299999995</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">9998.5002847850828</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">1.495E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">17835.686299999998</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">30.833930000000169</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30.833930000000169</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4434.3651399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">266.53004000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">130.06468999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">292.36647999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5377.6037999999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.55127999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5377.88832</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">18.525040000000036</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.525040000000036</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2054.6958799999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.858810000000027</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113.64085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227.80380999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2680.2925</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">1.44892</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2680.3200999999999</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">117.16203999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117.16203999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7531.6840000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">157.89946000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155.73721999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">235.26300000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7863.7441900000003</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"><Data ss:Type="Number">9998.5002847850828</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">5.0680000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">17727.482019999999</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">232.00565999999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232.00565999999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2484.5386699999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">853.72511999999983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">124.99438000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219.07780999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5014.2798399999965</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5014.305059999997</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">150.15530000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150.15530000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1708.2950700000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4574.1648600000017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">114.89228</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">197.59390999999994</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8700.5103499999987</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.78325</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">8700.6070099999979</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">92.992129999999889</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">92.992129999999889</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6232.5776700000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">68729.319060000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">135.00727999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">173.94511000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">54201.359449999989</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">9863.9346700000006</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">6.7030000000000006E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">67410.108212499996</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">162.68047999999905</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162.68047999999905</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3321.4253500000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-54638.952810000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142.53392000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">147.81275999999994</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-58310.171900000008</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">2.496E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-58310.221600000012</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-575.45185999999967</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-575.45185999999967</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1721.2070499994811</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-27258.170899999481</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81.572460000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150.72889000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-24284.825110000522</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.78322999999999987</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-24284.803770000522</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-700.3598300000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-136.90029000051868</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-563.45953999948142</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5786.8934800000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21039.96814999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">72.896950000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195.05675000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">14889.075150000006</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">9863.9346700000006</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.62895999999999996</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">28098.069462500003</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-34.219550000000282</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-34.219550000000282</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4627.4517900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15825.957330000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">325.72602999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">191.97965999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6368.9813499999973</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.85253999999999996</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6369.8678499999969</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-598.64172000000042</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-598.64172000000042</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1487.00791</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-216.71653999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">134.35660000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">165.87554</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">944.33533999999952</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">4.2320000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">944.33533999999941</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-300.53799000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-300.53799000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7034.8679599999978</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2216.9552699999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">259.89301</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">126.37841000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">11392.083539999992</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">9863.9346700000006</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">4.9599999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">24601.033702499994</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-15.974199999999954</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-15.974199999999954</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4145.85563</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">813.17396999999971</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71.408640000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">160.26999000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">22206.051380000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.28452000000000005</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">22206.822450000003</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">132.95762999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132.95762999999999</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2129.3322899999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">511.95577000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">210.38749999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">249.42844000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">17551.550170000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">2.7600000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">17551.550170000002</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">147.49886999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">147.49886999999998</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8323.5455999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">176.32296999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">98.401870000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">321.52588000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12057.679769999995</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">9863.9346700000006</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.19684000000000004</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">25266.363252499996</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-192.18979999999934</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-192.18979999999934</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2095.1382000000035</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2404.7467899999965</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">179.49597999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232.01631000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5211.5640200000034</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">2.5219999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5211.5640200000034</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">4.8102799999999117</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8102799999999117</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1648.051580000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6877.3229999999976</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">91.255650000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">230.46081999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7407.0216799999989</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">9.6659999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">7407.0216799999989</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">51.68647000000032</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.68647000000032</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6246.1052200000067</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47833.774499999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">126.12835000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232.54843000000005</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">73234.318740000032</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">13208.6006825</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.14808000000000002</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">89146.648610000033</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">202.40014000000059</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">202.40014000000059</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2638.2421100000042</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-61774.131170000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">61.525680000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.389130000000009</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-75571.903370000015</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-4.9699999999999987E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-75571.90337</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-368.97585999999893</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-368.97585999999893</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">995.99367999999924</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-26087.604620000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50.009929999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.254420000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-50915.713840000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">2.1340000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-50915.194200000005</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"><Data ss:Type="Number">-397.20460000000105</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-397.20460000000105</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3939.3948199999913</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9029.2847200000051</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">91.709800000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65.216890000000006</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">44438.767270000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">13208.6006825</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.39362999999999998</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">60350.998870000003</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2055.5487300000023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1415.8035299999974</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">103.75247999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.581409999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13436.957399999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.88649999999999995</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">13436.957399999999</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1122.7927800000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-677.02917000000059</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.027409999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.328140000000005</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-861.79173000000378</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-863.71816000000365</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3342.1333400000067</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4097.3225699999957</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">72.013310000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.848379999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7857.8081800000091</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">13208.6006825</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.34948000000000001</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">23769.634300000009</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1550.9175100000029</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17988.787110000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76.179900000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71.288830000000019</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3698.4734900000067</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.77107000000000003</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3698.9137000000069</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2193.5907899999984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15211.830380000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.24971</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.877610000000018</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2967.7221699999882</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2967.7221699999882</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4174.7390999999961</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3635.7322999999965</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145.87612000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">166.84535000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5749.128300000013</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">13208.6006825</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">8.2799999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">21661.503270000012</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1150.2948699999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2936.9298399999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187.07645000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.325480000000013</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5174.9059799999995</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5175.0786599999992</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1350.0794500000027</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5667.7144499999977</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">86.14345999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">93.225250000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10361.046760000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">10361.898990000002</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4467.8653399999812</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66862.08517000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">118.49106999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">95.002370000000013</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">93723.773099999991</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">15911.82612</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.50375000000000003</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">111049.57595999999</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3374.576820000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-78271.671160000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">194.24473</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100.03063999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-116567.57769999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-116567.57769999998</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1348.2883599999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-51961.717450000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">309.22514000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">96.876569999999987</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-19467.874229999994</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.51963999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-19467.874229999998</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4381.9175799999903</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40407.662650000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">197.74909000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">126.20627999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">48455.670489999982</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">15911.82612</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.40548000000000001</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">65781.170489999975</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4054.1554000000042</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11277.656189999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">84.450009999999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137.25546999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">12478.574059999997</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">12465.984429999999</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1395.1895400000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2028.6119200000041</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">267.45933999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">186.92416000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">589.58440999999789</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-1.9264300000000001</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">589.58440999999789</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5225.4095700000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4443.661530000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162.53864000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232.03747000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9366.6830000000118</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">15911.82612</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">26693.113630000011</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2216.0616999999984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2071.3760800000036</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">170.29410999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">260.19401000000005</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">4829.0072799999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.44020999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">4829.0072799999998</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1625.448320000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">722.88166999998953</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113.6168</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">183.55009000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2382.9144800000004</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2382.9144800000004</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5128.8587599999846</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1428.513080000017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">329.26494000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">289.72043000000008</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6487.9426399999948</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">15911.82612</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.54885000000000006</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">23814.564319999994</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1717.0918700000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3837.5346599999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">322.72895999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159.66390999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5460.2812999999933</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.17268</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5460.2812999999942</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1346.8866000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8924.8238499999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">190.38211999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">229.15717999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">10833.419199999997</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.85223000000000004</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">10832.875449999996</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4933.6757799999878</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">89137.416690000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.35911999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145.50603000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">102529.77869999997</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">17325.5</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.30286000000000002</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">159083.49662309999</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3474.8162199999924</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-120136.39924999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162.17260000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">202.25067000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-129033.23683000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-129033.8797</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1130.6889499999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-21125.387729999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140.25529999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">225.21670000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-51912.477279999992</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-51912.658539999997</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4967.3059699999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43876.003819999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150.50397000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">285.90419000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">56895.949869999997</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">17325.5</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">84146.478378675005</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4219.9318300000032</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8339.9686499999934</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">315.24158</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">275.18902000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">9671.4298199999994</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-12.58963</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">9671.4298199999994</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1621.5689500000019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1073.0644700000025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211.86962</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">379.06933000000004</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">1840.6396600000005</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">1840.6396600000005</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6060.4977199999867</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3978.7347900000118</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">184.57101</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">449.91616999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13520.43624999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">17325.5</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.93062999999999996</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">27145.700504337488</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2454.9881799999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2442.6514700000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-796.80537000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">453.76966000000004</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2974.8087200000059</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2974.8087200000059</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1466.7962799999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">643.84935999999846</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">194.69084000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">589.22423000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2397.8654699999929</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2397.8654699999934</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5344.131869999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1029.8189400000099</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.40866</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">581.52694999999994</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5903.8218799999986</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">17325.5</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">1.12168</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">10123.338923887504</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2383.1471500000075</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3420.4604699999936</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">134.65067999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">428.71469000000008</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6683.2699000000075</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6683.2699000000075</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1335.9074400000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9296.1504799999966</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">438.24899999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">379.25099</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13727.25138</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.54374999999999996</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">13726.29833</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5695.9641999999913</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">97484.743799999982</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">141.15090000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">428.21551000000011</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">84444.989169999986</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">56554.630713099999</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.91278999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">143798.97481829728</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3066.880930000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-132670.22565000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">326.74863999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">242.63785000000004</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-251411.43403</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.64287000000000005</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-251411.43402999997</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1181.0845600000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-53183.421529999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101.54954999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">283.22096999999997</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-65272.957540000003</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.18126</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-65273.854419999996</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5246.9827400000067</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51778.139929999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">108.92112999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">330.01067</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">50899.836480000005</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">27250.528508675001</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">115989.93033956688</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4006.9164900000064</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5136.2564099999963</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">178.52497000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">293.23899</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">5028.7751300000064</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">5028.7751300000073</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1556.5576400000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.201089999998687</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136.00768000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">410.5382899999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">587.59392000000025</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">586.99523000000033</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5136.5872399999953</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7275.3675200000034</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">372.72654000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">434.71208000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8825.2797099999952</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">13625.2642543375</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">73914.753769566873</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3664.6656499999972</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1316.6259100000061</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">238.56702999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">474.74122</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">3706.8641999999973</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">3705.9012299999972</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1510.5355300000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">736.37834999999347</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201.85674</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">563.67529000000013</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">1749.0601300000012</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">1749.0592800000013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5635.8181399999939</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">448.28135000000697</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">130.95241000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">429.53271999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6382.4725699999935</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">4219.5949338875071</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-7.7890000000000015E-2</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">77208.664400836438</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3040.8117400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4165.4720699999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">153.84292000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">316.67723000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">7404.8843399999996</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">7404.8843399999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1421.69247</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11953.094939999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">340.72121000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">335.54369000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13912.889929999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.95304999999999995</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">13912.889929999999</Data></Cell>
    <Cell ss:Index="18"><Data ss:Type="Number">1000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4704.8049199999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78607.874069999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119.39986999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">508.96008</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">106993.55007</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">59353.985648297297</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">176847.05006999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4434.5421299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-254805.06359999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">329.34715</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">344.71773999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-296349.51364000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-296350.58648</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1667.85283</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-66555.591650000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">248.28948</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">281.47995000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-70274.410670000012</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.89688000000000001</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-70274.410669999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4834.2294199999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45543.932609999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">297.27346</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">281.92278000000005</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">57617.446650000005</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">65090.088739566876</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">5.1200000000000004E-3</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">127470.90351</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5523.2362899999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">843.3336700000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">184.63038</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">353.43572999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-6970.4723800000011</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-6970.4723800000011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1532.4380700000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1104.9713999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">298.21575000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">223.07485</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">-1799.9687299999994</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.59869000000000006</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">-1799.9687299999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7730.1135199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3315.9659300000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">182.37700000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">259.99307999999996</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">13222.446</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">65090.088739566876</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.61468</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">83075.945999999996</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2620.4118900000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-196.36848000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">179.32149999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">418.31934000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">2361.6860200000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">-0.96296999999999999</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">2361.9489000000003</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1690.2210500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.667859999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">186.28581</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">278.45517000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">1743.1058000000003</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">-8.4999999999999995E-4</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">1743.1058000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7503.8098</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">615.70202000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88.886560000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">248.4563</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">8229.4857599999996</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">70826.19183083644</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">25533.238223586599</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2190.8694999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4210.2296799999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83.416690000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">226.00748000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">6360.1118499999993</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">6360.3747299999995</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1772.1692800000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12150.47625</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">249.57995000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">172.38864999999998</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">15038.882879999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">15039.145759999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6783.4333499999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102169.34527999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">168.50030999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">256.38969000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79" ss:Formula="=RC[-5]+RC[-3]+R[12]C[-4]"><Data
      ss:Type="Number">127010.05537999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">69853.5</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"
     ss:Formula="=RC[-9]+R[12]C[-8]+R[12]C[-2]+R[12]C[-1]+RC[-7]"><Data
      ss:Type="Number">184972.66601040479</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3807.1892200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-301113.40292000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161.09370999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">178.94562999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">-1.07284</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1465.56053</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-72190.552980000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">193.41120000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128.07599999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6197.2429299999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52485.943770000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">354.12952000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">222.91917000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">69853.5</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">-4.3139999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4829.2504000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-12678.33905</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">192.60292999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">246.26477</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1506.0352600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3630.6225499999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">120.53917999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144.85158999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7650.24046</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5309.9554800000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">138.33714000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">208.14365000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">69853.5</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2682.6257599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-438.04737</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81.418179999999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">307.65421000000003</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1704.2343100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-133.40106</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101.75597</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">241.06896</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7421.5073600000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">636.7894</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">167.72460999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">205.88615999999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">17303.752463586599</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1909.45757</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4085.82566</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">259.78843999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">294.79376000000002</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1616.7084399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13017.13365</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77.117670000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148.27153000000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6279.3530499999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">120058.12172</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">197.04743999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">199.03312</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">57962.347750404799</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s79"/>
    <Cell ss:Index="9" ss:StyleID="s79"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79"><Data ss:Type="Number">0.26288</Data></Cell>
    <Cell ss:StyleID="s79"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:Index="389" ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">* cast hotovostneho vynosu, ktora nebola automaticky (ale najlepsim odhadom) zatriedena do struktury vynosu z dovodu nespracovania tychto udajov v IS FS SR pre ich nekorektne alebo neuplne vyplnenie </Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>340</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="DPPO">
  <Table ss:ExpandedColumnCount="16" ss:ExpandedRowCount="387" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s93" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s93" ss:AutoFitWidth="0" ss:Width="146.5"/>
   <Column ss:StyleID="s93" ss:AutoFitWidth="0" ss:Width="76.5"/>
   <Column ss:StyleID="s93" ss:AutoFitWidth="0" ss:Width="70" ss:Span="1"/>
   <Column ss:Index="5" ss:StyleID="s93" ss:AutoFitWidth="0" ss:Width="66"/>
   <Column ss:StyleID="s93" ss:AutoFitWidth="0" ss:Width="64"/>
   <Column ss:StyleID="s93" ss:AutoFitWidth="0" ss:Width="98.5"/>
   <Column ss:StyleID="s93" ss:Width="63.5"/>
   <Column ss:Index="10" ss:StyleID="s63" ss:Width="78.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="79"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="81.5"/>
   <Column ss:StyleID="s93" ss:AutoFitWidth="0" ss:Width="73.5"/>
   <Column ss:StyleID="s93" ss:AutoFitWidth="0" ss:Width="76.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:MergeAcross="5" ss:StyleID="s91"><Data ss:Type="String">Hotovostné plnenie DPPO (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s92"/>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="36.75">
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s67"><Data ss:Type="String">preddavky</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">vyrovnanie</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">doruby </Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">ostatné</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">prevod podielu zaplatenej dane obciam a VÚC</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">ročný akruál</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s67"><Data ss:Type="String">Z toho: Volne platby*</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Volne platby (VP) zatriedene v preddavkoch</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">VP zatriedene vo vyrovnani</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">VP zatriedene v doruboch</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">VP zatriedene v sankciach</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">46106.353316072491</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4016.464183761535</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">14.67460001327429</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">265.55135099249816</Data></Cell>
    <Cell ss:StyleID="s67"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">1165500.5996481446</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">59483.502622319589</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1626.5020248290512</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">525.79114386244294</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">33.19391887406227</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">144924.64980415587</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">74852.287061010415</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">454.93274912036338</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">365.133107614685</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">97390.957976498699</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">26986.656044612628</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-37.311358959035964</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1194.9810794662417</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">96162.782978158401</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-9128.3276903671249</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">426.25177587466078</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">697.07229635530769</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">77043.085706698534</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7767.3770165305714</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1322.3844519684005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">564.29662085905863</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">43318.064130651263</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">35285.135763128194</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">270.22415853415919</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-365.133107614685</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">40297.417513111599</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">35251.941844254136</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1397.1076478789109</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">165.96959437031137</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">70869.016796122945</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6837.9472880568283</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1169.4601009095115</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">531.10270198499632</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">94403.505277833086</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1892.0533758215495</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1094.7081922591758</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-929.42972847374358</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">59682.666135563966</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">32729.204009825404</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">320.99339441014462</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">199.16351324437363</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">99316.205271194311</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">12879.240523136161</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8803.6147513775541</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1062.2054039699926</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">52844.718847507131</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4547.5668857465307</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2329.7309622917082</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">995.81756622186811</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">926596.7035949016</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">60778.065458408018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">22273.119564495784</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4254.9150823209193</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">630.68445860718316</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">114021.1113324039</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">72063.997875589193</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3426.2128974971783</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3286.1979685321649</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">98519.551218216817</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">43815.972913762198</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2025.183255327624</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4447.985129124344</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">85739.89245170285</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">22007.568213503288</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2010.5030711013735</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1194.9810794662417</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">58985.593839208654</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1593.3081059549891</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2342.3590712341497</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-829.84797185155674</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">98287.193786098389</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">17260.837814512382</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1784.3098891323118</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">597.49053973312084</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">64960.499236539858</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4215.6276970059089</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2173.8219053309426</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">165.96959437031137</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">72528.712739826064</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5145.057425479652</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6536.5782901812381</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">99.581756622186816</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">44380.269534621257</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">28347.606718449177</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">16044.497909446989</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-66.387837748124539</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">55201.487087565554</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">531.10270198499632</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8536.106942508135</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1327.756754962491</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">70515.833499302928</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2124.4108079399853</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3447.4474015800247</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1526.9202682068646</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">37678.864053641366</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4115.6238421961098</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">778.8459529974109</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1016.192821151165</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3971.0773922857329</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">871040.87314910663</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">61010.12134136627</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1692.0126402443072</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">557.47509792206051</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1127.568967005245</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-3452.9399346079795</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">62335.598880037178</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">54094.000976233147</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">724.67275443138828</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">735.08056130916816</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">447.51954491137218</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">86482.121705171579</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-21802.606904335116</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">823.22190798645659</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">554.79760837814513</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1279.291971718781</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">42003.380803292879</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-55988.422170882295</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">91.216922259842065</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">287.85895306379842</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1700.6358730000659</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">55133.679345747827</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">222.40910177255529</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1156.4730797317934</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">395.06126833963998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">210.75458175662217</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">66403.275836486748</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">18347.287087897497</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">453.89968797716261</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">706.50085706698565</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-123.50088992896507</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">46173.373055168289</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3537.3225844785234</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1281.1987107481903</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">771.7179811458542</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-824.86134203014001</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">90147.324247493889</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5134.0123617473291</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1779.2793089026095</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">730.34314611963089</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1426.1178228108611</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">83040.215992830155</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-13471.404592378678</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1287.5799365996149</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">26.115264887472573</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5470.2118734647802</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">55963.899225917667</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1128.0181962424483</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">623.8801613224457</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">305.01363340635987</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-5498.9299538604519</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">109591.09881597292</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2086.1452376684592</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">782.53009924981689</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">578.71225187545576</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-516.53690533094345</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">44498.815315010288</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-3964.9085879306913</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">845.6022561906658</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">510.98800172608372</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">293.86992033459467</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">847528.71949080552</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">58071.941136891721</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3151.4629330146718</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">258.10007734183108</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">194.51433280223048</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1676.9373096328752</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">98404.990888269254</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">74558.197417845047</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">724.91314512381314</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">581.21982407223015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">753.07387505808936</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">89017.807435769791</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-13246.17955453761</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">504.17508564031078</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1487.6314329814775</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1913.0232354112729</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">22444.654445661556</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-13093.75813948084</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">10539.729654119365</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">495.25646219212638</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7675.2274497112121</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">74410.233136493349</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1964.2298758547427</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">717.29295193520318</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">644.21532198101306</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-6421.8962610369772</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">71743.915381398154</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2385.2255895239941</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1701.676289915689</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-107.00739726482108</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1374.9644393547098</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">60891.280313350588</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3552.9010578901998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">958.09902874593377</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">345.08416782845381</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4.197330876983262</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">64585.795992830201</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">862.87566421031306</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2507.3163848502968</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">544.40943802695324</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2824.6920108876052</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">68130.726232158107</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1207.6541907322624</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">812.93871672309399</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">392.32516563765529</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4872.436055566619</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">62828.963432583259</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1581.3802811524988</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4004.4889341432645</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">495.25546703843838</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-341.91064562172227</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">72427.968163048528</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">958.91056529244224</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">874.57202051384081</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">356.48333731660341</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1877.8927109473548</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">29357.251341366256</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-239.0493925512846</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">415.10766978689503</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">148.09026488747259</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">620.76555400650602</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">871359.38808338332</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">57248.094554205665</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">776.58692524729474</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1087.0679768306445</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">345.42941047600078</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">216.39249585076013</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">84150.287137024512</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">76707.459672707948</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">742.63353913563026</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">69.982024829051312</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">24.030505543384546</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">98494.065026887052</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">40107.400158666911</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">809.38520347872304</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">242.60129456283613</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">379.51452200756808</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">37620.26879008166</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-64277.510718980266</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1161.2659503418968</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">94.684769966142198</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-378.26737070968585</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">69808.188216822688</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2988.2837983801401</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">829.59391854212333</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">181.41745435836154</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">619.03371506340011</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">51451.980110203782</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-8943.86259908385</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">695.64575980880306</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">212.10772654849623</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-504.98586669322174</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">51864.255969594415</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-3339.2127311956383</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">925.44065591183687</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">161.8524673039899</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-199.57950076346</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">48767.563060479326</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">941.90369581091841</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3231.0756250414929</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-5.9023783442872277</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">641.48808271924599</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">46830.340702383313</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1841.9106984000425</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5255.6982231295215</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">122.28654584080196</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">666.07042554603959</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">55306.051954789866</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2543.4644078204924</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1744.5712142335524</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">144.70996049923653</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-676.76553475403296</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">65213.503866427673</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">329.96454922658233</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6642.9626561773857</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">101.37877779990704</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-113.87840270862355</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">27161.568335324966</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-12.800255593175327</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2022.5909048662288</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">68.784733120892255</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3460.6174005842131</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">813059.02389431093</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">56590.230594503089</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">528.48655579897763</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2201.9353790745531</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">78.221621190997809</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2938.3187897497178</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">79076.659928633046</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">92124.969038372175</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">278.40098386775549</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">57.048769169488146</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">107.01072097191796</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">87567.882373697168</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">48139.158228108623</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3104.8205559981407</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">21.132234946557791</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-282.42764223594236</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">73579.094014140559</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1938.4163400384975</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2751.936789152227</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-71.515336918276574</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">640.59274546903009</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">86075.684735444491</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5774.8212540662607</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7907.4505745867336</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">105.94084943238398</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2245.2604378277906</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">70528.795013609488</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-8901.9548496315583</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6546.881530903539</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">267.62637356436295</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2323.5951115315675</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">68817.519614950492</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-353.99566918939348</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1687.4389437695022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">50.922356104361505</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1353.9243543782777</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">35038.963959038796</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1006.9186719112957</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-39.417784969790986</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">10.703717718914117</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1650.3064528978289</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">42141.721424019059</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2399.2787515767318</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">866.47278596560977</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">188.83623680541709</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">585.99693089026084</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">45124.619668724808</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1649.7681660359649</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">506.93668957047436</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">29.161283608842801</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1306.4567503153421</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2000</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">30616.342293367819</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5595.3844104759937</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-6313.8706041293271</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">144.6845634999668</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">133.94582287724887</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">36752.986824005835</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1739.6806808072761</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">352.34709719179449</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">80.627381663679216</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">804.20364369647473</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">878610.05676060519</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">39090.307485560654</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1047.7479057956582</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">803.75488813649315</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">74.833514572130383</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-312.84129987386308</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">68867.576451570087</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">97013.537744141271</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4479.2567499834031</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-5.6129021443271592</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">355.03477328553407</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">60537.488182964873</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">23110.220200823202</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3580.8046856535884</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2.4067861647746081</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2218.4354826395806</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">55399.395761800442</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-6731.2596053243169</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">969.27121390161369</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">39.166961096727078</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2097.641417380336</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">40322.217340835108</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1891.5775695412651</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">801.3247742813503</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">42.009976764256784</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-477.48061508331671</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">61946.869575117889</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-16373.310707694351</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1653.117835092612</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-3302.3708796388501</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">683.23680176591631</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">48044.645165637579</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-5548.7796763592942</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">13068.42549558521</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">348.70645123813352</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-681.84214665073353</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">46627.757964880868</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1079.400062072632</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">452.65385912500602</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">9.5316301533559251</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">241.7299153555069</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">63143.472800570977</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-8788.9876820686331</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1705.920793998542</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">96.841086768903381</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-104.47771625838141</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">42420.33668127202</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-450.88978789086877</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">47.542332536681286</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">134.29789152227312</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1476.7283648675559</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">45126.716803093674</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3757.2424457279376</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1037.783365863374</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-16.108088030273031</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-443.64258447852342</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">32531.923973975972</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1798.2131909314214</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2031.4352187479253</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">145.68878543450839</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1843.026078138485</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">926096.76027617336</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">44137.868313416977</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">18069.894726814044</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">63.518268605191508</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">127.64903804023103</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1160.0062846046606</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">55565.371478789079</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">41612.609739095802</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">493.98075748522888</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">21.116027683728312</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-202.44860718316409</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">97676.492689371313</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">173083.49464781251</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3117.6240722299685</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">121.29925048131183</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4977.0393825931087</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">55512.620916816093</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-46776.503614485831</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">796.03633671911223</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">24.094307574852202</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-5172.5258205536738</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">49799.419658102575</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">20134.623501958438</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">625.41136891721419</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">28.796015401978408</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">550.23050819889795</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">85941.13551583355</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">38855.224834362329</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">67.734086171413836</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">39.337431786496715</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">145.6848848171015</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">58578.700087299978</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1541.0179257119919</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-59.08580428865401</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">35.451865166301531</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-482.96121788488358</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">63751.096721104681</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">100.86352917745924</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-278.3896112992108</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">102.48568246697205</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">772.25896899687984</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">72181.058912235196</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1240.275493593547</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">47.33641040961308</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-18.952552944300582</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-46.495402974175342</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">50045.743419305662</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-575.44257684391243</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1099.9330425546036</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">39.188904600677326</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">166.15394476531912</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">64967.826191661683</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1288.1724354378277</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">914.70352320254938</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">94.89676790811923</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1207.0358013012017</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">37457.467096527915</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1613.3439261767244</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">353.100666533891</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">349.58671413397064</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1691.4369099780922</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">1118233.7030850428</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">48579.375970922119</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1618.7811395472347</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-94.47709453628093</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">27.113425612427818</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">548.94896667330545</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">79072.103182301013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">68426.926704175799</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">124.78946425014936</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">32.053726017393643</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">157.86054603996547</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">83138.140177255511</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">83503.143300803262</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">447.95508663612827</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">89.475370112195449</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">629.09224988382141</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">54176.397853681221</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-81475.621343689811</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">47.629204009825322</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">112.25507236274314</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">191.13106685255258</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">70676.452746464798</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">31656.124183097661</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">400.71788654318533</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">42.036096063201214</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">341.58338544778593</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">123396.44714233554</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">83093.985493593558</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">291.84576279625566</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">247.20224689636859</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">394.48643862444402</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">44002.111836287615</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-841.91304919341655</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">755.0182566553807</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">23.965414592046802</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">538.07946823341956</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">84394.062837748192</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2634.4359994689203</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">578.68644459934922</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">80.451277633937465</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">492.33922558587267</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">73475.516254398157</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-96.389867224314969</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">494.44990572927043</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">315.16369680674507</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">949.02217420168631</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">43789.046377879567</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1418.7960983867906</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1057.47091615216</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-3.9677710283476064</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">526.30054006505986</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">79572.113890991182</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">249.75509593044228</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">723.94352685388105</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">485.15474905397326</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1308.2876631481113</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">32304.014365000327</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">15.251944831706831</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">624.07711212905781</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">14.881112660160657</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">515.11440450109535</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">1171956.7608949079</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">60196.794964150569</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">112.75723561043617</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">479.41547799243187</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">22.811145190201159</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">403.49923554404819</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">91379.618330677826</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">129085.06191794461</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">41.065343225121111</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">365.36500398327024</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">842.45165604461261</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">82309.864261103357</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">240484.03754597358</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-68.246093075748448</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">15.911936533227113</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">243.12659430392367</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">44896.646771559434</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-99123.342075947672</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-181.7118452499503</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">9.8119298944433133</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">104.19580594835017</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">61997.824072561925</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">27828.348680541705</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1248.9764997012549</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">155.18294496448252</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">404.19552380004006</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">61892.303101307836</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1043.6873829914584</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1065.0241635132445</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">131.00844121356965</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">368.91755559981414</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">67165.607586470171</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2593.494301931888</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1309.7058726681275</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">64.033867755427195</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">242.68033658633669</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">61560.922341499041</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1236.3556857863471</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-512.54544413463498</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">60.303993892318935</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2027.8155510190529</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">45490.714031069445</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-561.70119929631812</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1258.1316603598216</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">74.468940782048733</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">238.08967403571685</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">70237.190491933958</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2106.8299442342181</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">617.26446126269707</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">97.34705868684857</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">265.39300637323231</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">79471.817618668254</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-3424.5738269269073</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">403.14748290513148</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">52.029255128460463</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">380.05898492996084</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">46568.550912168888</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">831.84857996415053</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">202.64951304521014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">22.229139281683594</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">174.5580893580296</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">1344527.0297732854</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">51771.038180973243</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2344.538988581292</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">794.74278895306372</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">27.23058288521543</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">158.60098785102568</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">111476.25714067582</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">195400.6061943172</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">645.11397165239327</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">11.932852021509659</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">232.77775808271934</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">84128.197430790722</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">202139.21834096793</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">433.65313815309031</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">25.152122087233614</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">285.87004647148638</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">99735.590317001886</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-74645.227230299439</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">534.27733021310542</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">56.058457810529106</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">381.79229934276037</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">92434.541694549553</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">53881.348128194957</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">895.10132277766627</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">32.407384983071104</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-88.16484066918953</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">84192.770817234326</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">11912.023692823461</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2470.3901085441153</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">25.436765584544908</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">331.18417147978494</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">100560.57742581157</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-3912.4058052844834</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">102.14368950408284</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">72.196944499767639</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">207.03404235544042</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">56027.699984066952</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">19714.526034986418</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3713.646210582222</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">31.938288853481996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">436.50272854013127</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">104147.16391323096</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">263.71501925244371</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">501.00170450773294</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">34.923222465644301</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">576.20960333266964</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">68031.363736971354</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1323.5571117970946</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">721.21773916218569</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">34.796009095133769</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">554.9657664475867</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">96180.108796056593</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1141.3115587864947</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1215.6283157405551</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">16.341913961362277</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">524.52534521675659</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">94939.472926043934</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-542.27880468698129</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-37.591134236207928</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">17.795724623249022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">519.25009194715517</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">1599045.7678955048</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">79242.274363672608</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3681.6843245037508</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">638.93176060545716</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">42.788421961096731</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">696.88799243178642</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">120966.48649970122</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">235380.68354079532</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1089.2698728672904</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">11.398910243643364</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">398.89581856203955</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">96986.985380402271</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">126922.62985759805</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">872.7444360353187</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">63.458788090021912</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">74.837193786098268</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">135039.27698499637</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-97417.816987319893</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">476.52101042288984</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">24.227263493328024</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">257.68918110602152</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">101467.52242448386</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">23380.720122817496</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">545.74060578901981</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">25.330958308437889</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">285.00738099980106</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">100868.47097888868</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">9661.834882825493</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">545.70407820487299</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">13.151029011485097</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">261.42849133638657</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">97894.378829250476</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2641.2558494323648</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">386.34516530571631</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">14.858683529177455</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">261.32623580960023</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">63174.177794927957</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">35572.327166899006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1307.1599767642558</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">15.387134037044413</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">458.8776664675031</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">128476.60066752965</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1769.8301331075811</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">600.36693952067992</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">20.536506340038503</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">357.15887406227131</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">97952.343470756241</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2343.190565624358</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1109.8742358759878</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">143.48333731660355</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">373.45985826196653</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">128687.99813815304</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3227.7920859058631</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">146.86302662152221</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">12.275622385978838</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">370.97904467901475</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">103584.52691329748</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1816.0698267277432</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1190.8623361880104</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">10.015684126667994</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">415.44675562636922</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">1848281.2355125144</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">100431.25883091018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">958.23167164575466</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1751.4825512846044</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">21.534979751709489</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">403.22575814910704</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">110426.47981809732</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">126686.72646053243</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">343.91123713735618</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">17.159411471818359</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">339.09757153289507</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">202299.29936334066</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">275366.43107813841</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">402.61666533891025</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">46.738033592245898</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-20.353757219677078</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">95430.152169222594</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-111224.16849664733</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-232.65766613556426</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1.3845804288654353</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">394.42910841133903</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">99166.831247759474</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">34025.296081457818</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">360.16828553409005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">16.569745734581414</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">303.41716889065907</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">143477.48989178767</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">52584.838667928067</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">179.14965511518304</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">16.138678218150442</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">327.57589092478258</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">100190.74349963492</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-536.47590553014231</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1281.4474749385911</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">12.92365066719778</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">298.94286629489471</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">84539.948975303647</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-20099.059868883978</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">441.73583349930283</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">27.497099183429576</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">350.88289318196928</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">142803.50120892271</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">776.12617937989705</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">398.76280289451034</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">671.67158169023435</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">412.52229004846231</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">92303.27696773551</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-15998.452338511572</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">752.93075615747227</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">21.009364004514421</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">418.62854710217135</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">138195.03002821482</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">907.59372734518581</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">143.04049591714764</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">28.083531832968092</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">442.98357830445462</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">98944.504989377965</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2964.7774125340238</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">489.99473013343953</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">30.321412733187277</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">297.97371805085305</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">2087372.2460461047</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">94302.604783575647</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">708.6300242315607</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">217.56995286463521</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">39.542489543915551</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">221.06363075084644</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">172297.03000896238</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">274689.58477361745</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">219.11999070570272</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8.0748522870610113</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">585.34547600079668</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">162235.15135929093</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">49727.208586270994</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1250.8529443006041</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">19.338438889995352</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">390.3776594967801</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">125961.4292816836</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-44206.31141970391</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">388.23310429529306</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">15.247774347739494</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">183.5533734979752</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">157328.88542720574</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">48769.133510588865</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">957.88821947819156</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">54.064997676425676</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">322.49460731593967</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">143353.25603565027</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">65915.046347341166</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">958.47169786895029</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.39693122220009297</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">609.87531766580355</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">109080.47533725022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-255.60105423886341</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1555.2593311425344</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">35.419453628095326</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">334.47495585208787</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">183609.85337714929</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">22798.225877315272</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1526.0501739361348</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7.5201141870809272</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">563.37111100046468</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">155065.04271161123</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2039.2055702715263</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2541.4178938458472</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-19.085222067317265</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">933.9665431852884</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">96631.499335789689</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2489.5027992431783</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">329.72680110203805</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">24.640365133107615</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">937.13919206001447</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">211768.56025658877</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1889.1174022439291</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1047.9167294031729</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">12.08500531102702</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">999.88469527982409</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">64566.339979999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1202.21901</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">31.524270000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">25.838609999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">223.65598</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">1582170.8174100001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">130372.06134</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2134.2286099999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">80.092040000000011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-8.6026000000000007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">351.03101000000004</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">212425.48829000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">251590.43741000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">329.60802999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">11.42408</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">329.51150999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">188120.61350000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3227.7972300000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">276.48804000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7.4426100000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">301.61608999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">111519.76897</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-22565.76124</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">223.29609999999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">13.483650000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">326.54218999999995</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">227859.95293999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">22312.011110000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">148.12751999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7.1454399999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">103.43084</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">105284.20707</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">98798.599809999985</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">511.73147999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">45.417110000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">258.0752</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">137573.37218999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-15818.82422</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">410.70848000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.1276899999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">317.06932999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">140102.14184</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">347.26646999999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">75.674689999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5.56768000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">338.61366999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">122430.00378</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">20113.370249999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">831.86539000000005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">25.737030000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">635.94935999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">148892.49376000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-525.75765999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">298.53238999999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">11.28124</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">547.73400000000004</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">205580.06060000014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4268.2981800000071</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-252.92796000000044</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">16.21996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">593.46495000000016</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">66744.744049999994</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-7129.5682500000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">109.63564</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5.2883199999999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">27.615740000000034</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">1659230.0023400011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">125386.84783</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1178.44686</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">673.43681000000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">11.77436</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">187.31190999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">190260.63750000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">113509.5883</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">261.80670000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">11.038630000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">331.31142</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">128441.50323</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-242013.12547</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-203.84215</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7.2337999999999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">149.93798000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">95202.725109999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-94775.427260000011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2629.9152800000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">18.018169999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">124.24668999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">147043.93855000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">17323.02966</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">313.10628000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">9.2355699999999992</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">146.7663</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">98293.368430000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">16285.27051</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5.6970299999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">13.725640000000007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">184.36456000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">136327.22621000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-10744.434859999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">365.96237000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2.2068899999999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">200.32912999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">117194.37623000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1095.73856</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">485.84417999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.7572399999999906</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">287.00842999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">95482.36523000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-10959.614019999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">267.05180000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4.4785500000000029</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">245.93769999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">133583.95214000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1627.9822900000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">179.16316</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6.0317700000000043</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">359.95002999999997</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=160977.48343-156.48497"><Data
      ss:Type="Number">160820.99846</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4365.06556</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-922.80908000000011</Data></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">31.630500000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">469.31772000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">84971.710590000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-3212.7996900000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">181.14175</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">241.73569000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">1659720.1398099998</Data></Cell>
    <Cell ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">109619.12581999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">576.26109999999994</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">558.09262999999999</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">305.12983000000003</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">151608.71027000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">182393.40666000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">366.67851000000002</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">287.22025999999994</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">68722.813170000009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-17007.297670000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-900.89778999999999</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">195.52289000000002</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">148341.82475999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-117167.8254</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1836.2178000000001</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">233.41457</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">127931.11061</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">104508.06829000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">252.47114999999999</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">228.86237999999997</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">131567.81376000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">11205.21967</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">271.73356000000001</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">180.55067</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">152418.80093999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6317.2472300000018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">213.92129</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1206.32008</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">132047.98882</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2058.7387200000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">151.52641</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">387.80187000000006</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">132225.77634000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-8821.3457200000012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-429.07191999999998</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">565.91357999999991</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">106035.03257</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">614.95753000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">300.14019000000002</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">730.01558</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=133989.13398+17.48201"><Data
      ss:Type="Number">134006.61599000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1306.6988099999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">524.94614000000001</Data></Cell>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">692.47268999999994</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">89658.126900000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">32809.577590000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-15.0555</Data></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">0.55398000000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8.1323900000000009</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">1670702.7855800006</Data></Cell>
    <Cell ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">107552.37828</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">12364.82646</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8.1205499999999997</Data></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">0.38377</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">22.81129</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">93612.603829999993</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">122396.96937999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">60.277180000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.63996000000000008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">10.402130000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">217034.72521999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">88893.009050000008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">358.03040000000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.88336999999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">230.89464000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">134933.15800999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-149981.72321999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">604.32926000000009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">9.0585699999999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">528.73230000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">112626.98881</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">51133.693809999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">355.26501999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8.0128800000000009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">155.71983000000006</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">183748.98597000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">47648.37404000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">417.58681000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.432459999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">158.39180999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">129431.53782</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4912.1878599999982</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-28.80979</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1.9885299999999988</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">183.83894999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">101513.11796999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">328.45996999999983</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">173.58356000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.2979700000000012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">171.40453000000002</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">147816.58374</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-23342.283800000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">344.84583000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">25.22485</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">267.71211000000005</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">116315.71034999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">624.93040000000008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">223.65731</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.3073000000000029</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">295.39236000000005</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">142681.31840000011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1067.72937</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">444.88576999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.1505799999999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">386.43326000000002</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">123594.33769</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-982.76202999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">424.35266999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6.5966100000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">181.67637999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s76"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">2047207.7774999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">145505.23772</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">448.42054999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">91.910330000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.26787</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">475.63848000000002</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s95"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">125037.00644</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">138659.81315</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">426.71222</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1.1569100000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">206.04006999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s95"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">232478.94873999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4044.2762600000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">57.221719999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.2911800000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">89.986779999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s95"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">130203.31054000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-112208.01737000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">298.50840999999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4.7422300000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">193.28715000000003</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s63">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">120644.50745999999</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">35683.499889999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">169.83894000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.8915499999999992</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">267.26365000000004</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s93"/>
    <Cell ss:Index="13" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">212965.53256999998</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">57317.446300000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">230.30014000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2.7707000000000006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">218.99377999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">138255.40243000002</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">-6342.69056</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">497.75251000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.94836999999999894</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">336.87223999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">217143.45585</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2271.3524600000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">108.07514</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.0648300000000019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">430.57335999999992</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">164189.49300999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-679.55867000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">297.95544000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.20615000000000144</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">997.96854000000008</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">111138.51669</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-21803.802419999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">336.06420000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2.7242100000000029</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">924.21551000000011</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">208418.39597000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2456.2413600000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">173.90841</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1.5130600000000014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">621.74262999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">138371.15678999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-6492.0415000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">436.21805000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1.20208</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">340.17358999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s100"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">2363595.9958925042</Data></Cell>
    <Cell ss:Index="16" ss:MergeDown="11" ss:StyleID="s101"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">123765.15418000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2034.1368199999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">86.618960000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.51099000000000006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">197.48344</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">161566.23381000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">153723.66335999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">748.83637999999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.68308999999999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">297.99993999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">158877.60642</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-82507.992709999991</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-133.16308999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.88905999999999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">347.00925999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">111923.17257</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-63724.129730000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">225.75936999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4.3236000000000008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">223.64711</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">151326.22216</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">115687.04271000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">178.75011999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8.0930000000000293E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">305.83449999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">197076.82412</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6519.3544199999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">84.023150000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.27672999999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">460.5419</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">124607.50992999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-17095.030950000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1214.16993</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.25185000000000035</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">476.98113000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">185424.96982000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">14422.354819999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">174.73415</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.17951</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">710.71101999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">133975.02215</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-15518.377400000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">134.34332999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-5.7680000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">838.6149099999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">126993.05172</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-123.25934999999986</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">176.47849000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2.2630499999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">826.13591000000008</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">212276.25831999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7569.5865200000017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">167.36661000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1.3868100000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">727.00896999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">103443.91898</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-275.01594999999566</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">229.18687</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.175E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">337.18849999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s100"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">2816210.8573120343</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69" ss:Formula="=SUM(RC[1]:RC[4])"><Data
      ss:Type="Number">1100.15948</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1550.5292699999959</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-596.68462999999565</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">132.50066999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">13.814169999999983</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">139374.38467</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1176.4320700000223</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">85.504679999999993</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">342.59808000000004</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="9" ss:StyleID="s95"/>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(RC[1]:RC[4])"><Data ss:Type="Number">2337.7832799999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2773.3959299999774</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-533.2691399999776</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6.1658799999999898</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">91.490610000000018</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">206132.68066047798</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">248377.76730952202</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">90.024690000000007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.02</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">94.92364000000002</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">7430.1785800000007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5545.5263604779748</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1884.6522195220257</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">170798.20790221359</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">75407.678147786515</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-177.01858999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2.8979999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">55.429449999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">12729.98862</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">9005.3933422135015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3724.5952777864991</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">130334.25735577694</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-84980.730155776939</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">192.82321000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-9.3869999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">102.14863000000003</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">2426.1091000000006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1748.0886057769303</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">678.02049422307039</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">196306.12157596965</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">163407.99362403035</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-149.77617999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.52149000000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">77.053039999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">3312.3387400000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2428.3000559696256</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">884.03868403037472</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">236450.83462649473</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">65960.696463505272</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">359.09699999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1.8614599999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">252.97542999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">8023.0379900000007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6563.7083864947181</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1459.3296035052831</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">165981.93622400201</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-6381.4718440019842</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">179.71304999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.84592000000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">80.123159999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">2416.9933899999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1856.0868540019865</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">560.90653599801306</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">176799.6804965848</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">46918.534223415227</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">52.935459999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1.8129900000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">109.48087000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">3306.7639000000008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2539.3702065847774</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">767.39369341522331</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">152246.01944347506</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4644.7927165248802</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">49.178019999999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2.98943</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">110.81372999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">8817.7428599999985</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7685.2113334751184</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1132.5315265248805</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">206068.32408210047</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2023.572937899514</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1419.4594199999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-5.46075</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">176.94989000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-768.49691999999982</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">317.24770210048604</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1085.7446221004859</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">218679.66520040127</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">20064.825649598642</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">364.89994000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2.1887300000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">152.20321000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">11589.661040000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">10101.110430401352</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1488.5506095986495</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">118361.99329954483</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-111.67769954482198</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">54.92586</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.19167999999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">65.128619999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s100"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">2705707.5774054611</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">1059.0600900000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">325.3923895448217</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">733.66770045517842</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">190091.46413920002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3499.6822907999967</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">391.63577999999995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2.6657600000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">58.555789999999995</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-758.48893999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">895.01694919999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1653.5058892</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">203321.67818299998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">279303.79771700007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">287.48338999999993</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.36091000000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">85.569390000000013</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">3335.6238899999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2334.9367229999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1000.6871669999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">177613.8986748092</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">52674.606565190792</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">109.00550000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4.0430000000000292E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">62.157690000000017</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">9851.1220699999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7400.7011448092271</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2450.4209251907728</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">213464.5553108594</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-19870.31404085943</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">991.23570999999993</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4.12216</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">134.39968999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-92.850550000000283</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">143.81051085942869</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-236.66106085942897</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">222011.61095</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">270501.36129999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">103.19561</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.33631</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">110.03706</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">5893.5742000000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4714.8593600000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1178.7148399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">236087.30784274774</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">104159.6141872522</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">120.03668999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2.7512800000011906</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">73.857249999999993</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">12895.620289999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5919.758012747785</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6975.8622772522085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">292382.08099450008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">284.85109550000016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3584.3276799999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-5.4540000200271603E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">91.108330000000009</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">3240.6591700000017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2254.5602945000019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">986.09887549999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">223578.05821566083</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">10123.547344339127</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">88.847549999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.5254499998092651</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">94.910399999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-5114.3812400000015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1093.2641956608695</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6207.645435660871</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">217923.13720062395</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">19796.791349376013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">586.30309999999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1.3399599995613098</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">226.09159999999994</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-3882.1491800000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">291.47806062398104</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4173.6272406239814</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">185724.78141451467</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-15276.159184514687</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">332.34464000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4.7074600002765603</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">257.64196999999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">3004.5188800000019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3613.3280545146877</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-608.80917451468565</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">220076.65532000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8667.3383100000065</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">135.49173000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1.8136100001335145</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">173.90205000000003</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-5609.9597899999917</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3102.5630000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8712.5227899999918</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">213259.15143999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">999.09985000000324</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2563.1182499999995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1.2964000000059606</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">338.68689999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s100"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">2770371.5847999998</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">2721.0137999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-25.90484400000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">315.7189139999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2431.1997299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">186492.72721999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3878.9801600000214</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">322.93296000000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-9.9999999970197678E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">121.67234999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">1356.3861099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-284.7967920000213</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1641.1829020000212</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">230202.89547000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">238246.87469999996</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">643.44643000000008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4.4199999570846554E-3</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">141.58665000000002</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">4057.5200099999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1573.298955999963</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5630.8189659999625</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">170464.32107000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-111908.91693999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">291.16482999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2.9909999966621401E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">87.938030000000012</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">19302.744260000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14324.854553999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4977.8897060000054</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">186893.15362000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-95624.932290000113</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">209.46472</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2.0650000095367431E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">89.609270000000009</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-19365.053920000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-14180.600793999911</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5184.4531260000913</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">214826.48249999995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">145282.11152000018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">193.37109000000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1.2507000001668931</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">82.701370000000011</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">4545.9091799999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10695.816577999782</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6149.9073979997829</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">247221.67408</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-10250.247040000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">353.81831</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4.6789999961852999E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">74.430399999999992</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">1594.0950500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38999.164848</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-37405.069797999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">173100.04737000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-25193.59679000012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">334.34066000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-0.33999999976158141</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">185.92263999999997</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">24.997850000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2765.3711819998844</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2790.3690319998846</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">161611.12593000018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1990.7470999999848</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">97.654039999999995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.52581999969482418</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">138.97149000000002</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">1542.2567199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2538.2243320000152</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-995.96761200001561</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">241650.60250000012</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">37831.828420000005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">226.15810999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.5160599999427795</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">262.59906000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">2834.9438599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3882.6359420000017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1047.6920820000018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">172279.91535999955</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">848.74248</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2111.26134</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3.6070000171661377E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">260.74657000000002</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">8366.9508100000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8338.4637127636252</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.487097236375707</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">231506.19220000008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">12203.741</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">177.26693000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">236.80179000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">1789.2564300000045</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1327.5042800000022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">461.75215000000225</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">183539.50762999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2351.4016300000249</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">299.66651000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1.0000000029802322E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">175.11083000000002</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s100"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">2787741.4591200212</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">4365.7053999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6118.9761299999745</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1851.543029999975</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">93.376550000000023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8957499999999712</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">176961.51685999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4921.5512900000213</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">391.18263000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1.9999999970197677E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">238.90493999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">1360.48314</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1901.4932999999789</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-643.73277999997879</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">98.229550000000046</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.4930699999999781</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">193022.39368999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">191501.17029000007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">249.03004999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0.02</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">173.23158999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">3534.5524399999977</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-638.69588000013357</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4165.6273000001311</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.6886399999999853</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.0676200000000247</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">246949.47646999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1469.1200000000299</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">361.76184999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">94.623580000000004</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">5407.0503699999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13273.100860000031</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8034.8971100000317</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">168.79862999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.7990000000005237E-2</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">188950.27992</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-51844.24435000011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">427.73970000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">119.17576000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">3111.9713400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6832.1937400001061</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3813.9729900001066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">94.495700000000014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.74510999999998606</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">200948.36985000016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">130821.72784000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">290.07034000000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-4.1230000019073489E-2</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">119.04927000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">6306.3235600000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16838.516839999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-10540.989599999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.3270700000000062</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46925</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">259692.64522000006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">39855.746230000019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">633.94709999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">179.54714000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">7319.1476599999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11836.192469999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4317.5439599999936</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-200.49589</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.99503999999997905</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">201845.91417999964</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-14700.301459999961</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">395.31081</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1.8997699999809265</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">506.03526999999997</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">2038.0270699999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5335.1463199999544</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3372.3715499999562</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78.720130000000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.4678300000000162</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">179572.67744000014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3538.05735</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">522.09445000000005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">872.50711000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">535.93388999999968</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1889.4180200000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1352.2576200000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.4792999999999878</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.7058099999999392</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">241205.26683000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">19186.730309999733</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">337.69662</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1191.1579899999997</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-7120.307389999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-94.485029999728425</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6991.1507600002697</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8956400000000135</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-42.567240000000453</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">174829.12009000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2608.39788</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1258.98531</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1140.24443</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-439.28614999999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-475.94192999999922</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.655779999999332</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">244058.18581000034</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6567.0823200000013</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1990.5139999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">782.56002999999987</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">524.79000000000553</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">524.79000000000553</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">185707.18864999749</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-15524.194379997503</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">658.68598999999995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">651.04873999999984</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s100"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">2716630.811459979</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">1493.3704299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1836.8675899999926</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-343.49715999999268</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">185267.71723999866</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">9482.0737600013726</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">223.68311</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1009.73216</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-140.83090999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-439.10134000000153</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">298.27043000000157</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">199939.00926999599</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">162919.75309000397</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">213.08150000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">457.21199999999993</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">5849.1334200000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9797.8952399999635</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3948.7618199999629</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">254921.98837999781</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-23345.250869997872</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">792.43200000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">348.67725999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">2815.11609</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3461.8682799999656</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-646.75218999996594</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">145504.46105999875</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-51821.000999998585</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">665.52859999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">363.45773000000008</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-59.740020000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-520.45566000000065</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">460.71564000000058</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">188554.72329999928</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">153310.50013000055</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">681.10729000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">282.99649999999997</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">4354.9826499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-732.13861000004965</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5087.1212600000499</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">312062.82924999815</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8422.0878600018532</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1519.5941700000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">349.32983999999993</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">10937.366599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-14950.25204999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25887.618649999851</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">155431.57523999939</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7624.6725800006707</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">403.34806999999995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">231.30624000000006</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">1402.80323</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20150.88927</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-18748.086039999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">251437.63349999813</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-13190.156359998156</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1715.4963600000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">320.34559999999993</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"><Data ss:Type="Number">-3279.89669</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-15933.357720000024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12653.461030000024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">201297.08912999945</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">15474.915970000617</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1445.3793400000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">360.82998000000003</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">140459.46672999969</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">18692.631240000304</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2075.2827400000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">897.26492000000019</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">263620.07398999663</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">16963.964740003375</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3608.6966499999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">842.78354000000013</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">196686.39957000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-10731.644410000008</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1696.4440199999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">984.97071000000005</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s100"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">2702345.0550199999</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">161691.43835999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">13369.307909999969</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2592.0462900000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1294.1789899999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">238545.81949000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">88306.37443000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4253.4643699999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">744.18590000000006</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">176702.91524</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-35091.338720000014</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">223.75198</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">283.85163</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">97353.699059999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-89604.995589999991</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">468.44264000000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">152.40438999999995</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">201140.67149000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">22629.714139999905</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">214.66348000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">109.58045000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">171552.58658999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">16624.000109999914</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">150.88015000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">87.765770000000003</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">154161.82456000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-35512.99932999981</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1564.4385300000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">82.473240000000004</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">181639.86624999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">10204.958690000058</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">738.03467999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">126.45032</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">132052.72417</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">157731.38651000007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1073.7909199999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">252.74092999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">241904.01104999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">72414.78553000011</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">950.25654999999995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">226.86472000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">195792.01357000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8085.1906299995799</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">54.946729999999995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">291.75808000000001</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">131047.37520000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-7440.3040900000042</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">337.82923</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">304.57388000000003</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s102"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">3531247.5711600003</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">178976.84782</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">8916.457480000021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">625.31071000000009</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">96.447349999999972</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">250865.95947999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">178977.14053999988</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">930.46849999999995</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">142.48262</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">214357.68042000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-44514.311929999873</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">833.30885999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">100.42280999999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">176525.14441000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-42722.439300000122</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">664.21021000000007</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">135.44028</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">213302.92541</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">289420.62587000005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">385.94758000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">283.94222000000002</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">170974.69790999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">81896.873880000188</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1635.05539</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">506.90587000000005</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">206981.98181999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-10323.108220000076</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6619.049140000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1066.12663</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">214433.96625</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">39269.094660000112</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2396.7669000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">692.23180000000013</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">158512.04273999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">9229.96316999991</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">458.57891999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2356.4661599999995</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">210149.10604000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2536.2829700003408</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1055.4900600000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1205.2520799999998</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">215360.85949999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">38966.216190000043</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">435.06211999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">692.37999000000013</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">191254.18755</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-16522.207990000017</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">525.19965000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">681.94436000000007</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:MergeDown="11" ss:StyleID="s102"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">3918415.1636100002</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">197666.91521000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3584.1359600000037</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2678.4821200000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">305.30925999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">230870.64172000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">329030.26253999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">835.12610000000006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">466.28085000000004</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">179728.84970000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-510.41316999999174</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2059.6035500000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">262.39107999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">219414.65669</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-2463.4722400002502</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1212.4882500000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">396.26393999999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">232127.66952000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">476551.57298</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">927.97238000000016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">730.72359999999981</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">184659.41175</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">134643.46904000064</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">239.44981000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">787.01510000000007</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">250863.88736000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-5653.849780000488</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">625.97077999999988</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">1289.8041999999996</Data></Cell>
    <Cell ss:StyleID="s103"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">257505.38715</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">186574.78010000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">682.53740000000016</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1566.2691200000004</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">245952.99073000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">7940.7208499996414</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5670.3907900000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2056.4275499999999</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">232728.09852</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1284.0376100001106</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">730.97631999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2815.2093600000003</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">236027.16177000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">58922.870640000154</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">826.25296000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2797.2549499999996</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">258212.46309</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">741.45375999999089</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1468.65679</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2276.8109599999993</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-27149.833340000001</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="s102"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">4357311.189770001</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">222113.47875000001</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">17340.232000000033</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">7573.1743699999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2036.0797200000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-27149.833340000001</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">262609.82122999994</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">325131.19980999996</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">547.39637000000005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1730.90004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-27149.833340000001</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">187661.43793000001</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">-40747.81867999988</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">546.83735999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1012.4551299999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-244348.49997999999</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">232992.92136000001</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">-49747.952060000142</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">948.80442000000005</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1580.1101299999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">257660.30425000002</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">678675.3775800002</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1323.65391</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1405.89039</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">261990.30358000001</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">103966.78491999989</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1002.5543500000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6831.3054599999987</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">248004.92397999999</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">6627.5286500001439</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1067.07197</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3337.3447900000006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">261731.24156999998</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">72471.536680000179</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">576.39692000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1466.3347599999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">294215.76929999999</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">104490.62336000009</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">915.03170999999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2058.1039000000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">261315.33760000003</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">-4361.0874300003697</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1805.9008299999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3248.3247999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">277138.32241999998</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">28012.977239999505</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">585.04935999999987</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2110.6932299999994</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">286735.40684999991</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">-9877.5917299998764</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1675.53871</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2065.49089</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-28160.25</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="s102"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6],R[12]C[-5]:R[23]C[-5],RC[-4]:R[11]C[-4],RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">4512415.806640001</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">264432.97239999991</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">20694.011610000201</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">877.82879999999977</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1497.3679099999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-28160.25</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">267240.63645000028</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">257287.33672999969</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">7115.7070899999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1658.4805399999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-28160.25</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">285964.71150999959</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">-32260.108379999652</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1076.3200999999999</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1131.6635399999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-28160.25</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">250898.84860999996</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">-16459.039719999935</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">5217.9288499999993</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">940.19646</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-225282</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s109"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">269771.82985000015</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">536546.15385999985</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">2261.9563199999998</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">766.82403999999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">299765.69230000029</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">388189.22007000004</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1088.38453</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">701.81022999999993</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">248997.51804999978</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">-21957.161969999845</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">4459.2590799999998</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">857.62522999999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">350919.01043999975</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">133727.78579000017</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1498.3733400000001</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1330.9494300000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">296822.65972</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">15829.079529999803</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">13929.744600000002</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3626.0718899999993</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">254156.64656000005</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">17568.908099999975</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">11908.81691</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1500.6643899999997</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">367616.40790999989</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">24015.742460000583</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">622.10129999999992</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2058.5076899999999</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">301512.38038999989</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">3015.0687000001381</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">537.18287999999995</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">1613.6544000000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">297836.78372999962</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">-5071.8873299996449</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">427.72789</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">895.18888000000004</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">339215.3500599995</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">261710.64967000048</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">960.78557999999998</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">459.45952</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">291012.17256999953</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">-44937.943489999278</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">958.28201000000001</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">435.87510000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">253628.13510999971</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">-43247.119769999947</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">3500.48416</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">372.0646200000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">365288.45645000023</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">550852.78629000008</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">802.81071000000009</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">2347.9354199999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">270895.35632000014</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">125674.38215999946</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1422.4750299999998</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1379.2723100000001</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">233775.92183000004</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">-17758.732669999576</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">10114.420629999999</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">527.25616000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">339080.30687000009</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">135557.91620999947</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">8260.2715599999992</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4314.6731699999991</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">298732.13772999984</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">41901.009760000263</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1356.2558000000001</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3343.8551000000002</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">245932.42070999986</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">-18219.516940000067</Data></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">999.24464</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">2751.0008399999992</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">367521.52164000034</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">27884.893769999675</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3611.5073899999998</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">6881.3736800000006</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s110"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s111"><Data ss:Type="Number">259218.85167999601</Data></Cell>
    <Cell ss:StyleID="s111"><Data ss:Type="Number">-10867.617359996499</Data></Cell>
    <Cell ss:StyleID="s111"><Data ss:Type="Number">442.51758000000001</Data></Cell>
    <Cell ss:StyleID="s111"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s111"><Data ss:Type="Number">4562.4654500000006</Data></Cell>
    <Cell ss:StyleID="s112"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s113"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">298400.671969997</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">11253.7901700028</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">982.69550000000004</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104"><Data ss:Type="Number">1461.19218</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">379025.36371000099</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">333714.52418999898</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">708.64899000000003</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">597.20374000000004</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">apríl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">máj 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">jún 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s94"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s63"><Data ss:Type="String">* cast hotovostneho vynosu, ktora nebola automaticky (ale najlepsim odhadom) zatriedena do struktury vynosu z dovodu nespracovania tychto udajov v IS FS SR pre ich nekorektne alebo neuplne vyplnenie </Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>363</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="DPH">
  <Table ss:ExpandedColumnCount="15" ss:ExpandedRowCount="405" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="150"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="101.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="86.5" ss:Span="1"/>
   <Column ss:Index="5" ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="86"
    ss:Span="1"/>
   <Column ss:Index="7" ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="99"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="84"/>
   <Column ss:StyleID="s63" ss:Width="76.5"/>
   <Column ss:StyleID="s63" ss:Width="81.5" ss:Span="1"/>
   <Column ss:Index="12" ss:StyleID="s63" ss:Width="101"/>
   <Column ss:Index="15" ss:StyleID="s63" ss:Width="86.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:MergeAcross="7" ss:StyleID="s114"><Data ss:Type="String">Hotovostné plnenie DPH (v tis. eur)</Data></Cell>
   </Row>
   <Row ss:Height="26">
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s67"><Data ss:Type="String">výber dane DÚ</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">uplatnený odpočet DÚ</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">doruby</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">výber dane CÚ</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Ostatné</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Sankcie (DÚ + CÚ)</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="String">Akruálna daň </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">108809.66606917612</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-135962.29170815906</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211274.66523932817</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">497.90878311093405</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3087.0344552877909</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78702.781650401652</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-205105.22472283078</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">164086.6621795127</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">896.23580959968126</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-331.93918874062274</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59417.114784571466</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-105656.2437761402</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102748.78335158998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1493.7263493328021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2489.5439155546701</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99216.623514572115</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-142003.58494323838</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227386.58298512915</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">564.29662085905863</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2190.7986456881094</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">146351.98831574054</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-168392.75044811791</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">230813.18566122287</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2223.992564562172</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1460.53243045874</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">96461.528248024959</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-77209.055301068845</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">205091.17494821755</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1560.1141870809267</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2323.5743211843587</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121423.35524131978</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-131945.82752439752</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187333.0276774214</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">497.90878311093405</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">962.62364734780579</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99780.920135431195</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-176591.64841001129</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">124322.02210980555</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">365.133107614685</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2157.6047268140478</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75648.941113987923</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-120792.67078271261</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">182283.20679811458</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">331.93918874062274</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-66.387837748124539</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132012.21536214565</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-161919.93626767574</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">236580.00185122472</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1825.6655380734248</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6904.3351258049515</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88594.569474872202</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-172608.3781451238</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">193444.06141572059</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">995.81756622186811</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">697.07229635530769</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">85240.755493593577</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-179844.65245966939</Data></Cell>
    <Cell ss:StyleID="s117"/>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">225341.36023866435</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">5808.9358029608975</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-1128.5932417181173</Data></Cell>
    <Cell ss:StyleID="s117"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155581.66616942181</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-179496.4920616743</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">228750.89124344417</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.916658700126135</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">184458.76939885813</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">93964.373284206318</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-249340.67540695742</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">156610.12796222529</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">240.904345747859</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">78235.89507169876</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">89063.273417313947</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-169795.39320454092</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">185797.62928799045</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37.84282878576645</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">156380.16620095592</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">126107.8834259443</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-138326.41178749249</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161007.28457677751</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">417.41991402775005</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">102463.37893679882</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">93108.786046936264</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-167678.41065358833</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">197345.0408836221</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">109.28354710217089</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">143723.79490274162</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">106337.0949336122</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-155563.18934176461</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">160740.60070902208</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">156.47518422624975</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">138264.80713835245</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149297.41037276771</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-152070.11160094271</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">203755.33109373972</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">438.13965146385169</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">154061.79720474052</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">95525.869483170914</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-160067.62446159485</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">165918.41646252398</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">387.72527882891853</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">93528.825070038729</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">107051.59137621966</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-171929.67912766361</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">179600.04186350663</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.9054301931886</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">152957.22020513855</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">151545.64726448909</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-145657.54302363397</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">234544.07760240321</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88.730682798911232</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">204798.49196010103</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">108240.50447387654</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-179828.90804753383</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">221618.14437197099</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137.38562271791807</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">93566.559658434169</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">100412.94144194349</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-178249.37435305034</Data></Cell>
    <Cell ss:StyleID="s117"/>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">179263.43084876848</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">264.5584203014011</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">10290.114850959304</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">133753.98743079061</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155209.94547035781</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-138074.82079897763</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">709.60162318263292</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232380.46344652461</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.400061076810729</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2439.077501825665</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">171419.71277501175</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117247.35312387969</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-228601.91177819823</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">799.908842859988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">188839.5137897497</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">260.57898194250811</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">737.41878676226509</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">104860.44835590509</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">105848.10210051117</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-200983.94730863709</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1576.5100564296624</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">186017.49369946227</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">154.08884817101506</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1745.7298147779329</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">142393.42422923725</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">146137.67540396997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-178993.10547965197</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">879.28306910973902</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227683.07490904862</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.45350096262365</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1506.9123534488481</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">137614.68465411916</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">108022.80617274117</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-190887.65535915829</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">668.58868087366375</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">210335.19122551952</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101.52200723627432</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1566.9636486755621</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">141219.61130286139</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">115749.96593175332</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-191492.34377879568</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">776.8180920135427</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">190491.62233651988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.0749641505676504</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-873.31142999402516</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">164601.15635796339</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">167233.3813772157</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-199081.93299774296</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">768.73165372103927</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">208295.89504979103</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">912.27120062404549</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">293.55572561906763</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">131750.64399289666</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122667.95604394867</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-185635.65654252141</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">481.84966142202637</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">193459.46903173323</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-18.28043484033709</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1298.7005008962349</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">139547.79274181745</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">127422.80856037972</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-193909.74041193628</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">986.98204773285624</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">198083.26727278763</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57.541996946159465</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">883.57940649273064</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">201797.65331939195</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175308.93353482071</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-200894.20995518813</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">712.86510223727009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">222587.37198831589</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59.699540596162784</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1323.4576538538129</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">137957.77200159308</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">120125.8892976163</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-181798.05407687719</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">633.1977836420358</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">198839.40901015722</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62.821822014206994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1171.2188863440235</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">60411.593621124812</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">134797.56271094768</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-172639.07153289541</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1718.1408520878986</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">208566.41336519975</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">134.60721967735509</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">427.50245070702988</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">187936.0082951606</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">209648.6466075815</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-205528.05392717253</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">662.82551649737763</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">194457.01758879374</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-29.548168691499512</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5998.6477209055311</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">147793.81203014005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129327.34739162182</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-273921.39770563634</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1189.9882327557591</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187453.01653389094</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-83.185646949478212</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">829.80152127730184</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">139063.20971353652</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144497.70142069974</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-232131.79974938591</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">721.74236108344951</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211881.44709553212</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.71330412268787735</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2414.2975785036188</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">172498.0851254728</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">179456.87115780386</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-176623.83029808139</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">479.04422990108168</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201130.55441147185</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67.282526721104688</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1657.5829054637188</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">162265.81869514717</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">134977.47380601472</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-193994.31082686043</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">577.76575648941161</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187257.73631746662</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195.13130485295093</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">890.94337714930657</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">101614.9523627431</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">124590.15623946094</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-219562.6887930693</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1275.2594615946357</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">210719.13325034865</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139.10456150833167</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1849.0147629954181</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">264014.87638982927</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">171726.28083947412</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-174388.53627896158</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">812.68524198366845</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201110.8983741618</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.692555267874926</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">934.3994735444478</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">126351.68327723564</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">124664.51741153824</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-211005.83725552683</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">556.62305218084111</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">178072.09360851077</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.369529642169589</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">918.83537276770937</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">114793.6347390959</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">130366.68144825063</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-119844.90172309647</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8667114784566645</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">193130.51152592455</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.1445628360884292</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">641.92541160459416</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">176350.81223295486</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177116.95850029876</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-200268.11030571593</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">438.50372468963673</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">210543.62372402567</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1262.7054521011751</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">997.86566786164781</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">196595.45673703778</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">143693.29748290524</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-194234.1328994885</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1486.292078935139</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">199085.59170749516</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">301.77609373962696</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">784.65975502887716</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">86036.455399322484</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">144931.60832105123</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-193908.66906758299</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">337.5984382261164</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">219075.90137821168</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">84.703642700657241</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-718.56535517493217</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">266619.34707196458</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">192732.60129555865</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-156817.26274248157</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">486.79110436168094</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128609.38627763395</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.285557325897894</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1241.0094586071832</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">76082.982941977098</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">131425.23698532826</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-259768.81280189866</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">578.53416085773085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">158154.2370185222</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.65120161986324</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1371.0537353116906</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">87319.505940051691</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121558.64665139747</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-145611.45768273252</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">384.82612593772825</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201128.65361846908</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38563931487751446</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">867.5480518489012</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">190603.59524530309</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">176632.3642212706</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-184452.71698267269</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211.34277501161765</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187133.72036015405</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.170449113722366</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1426.1537728208189</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">148078.02204607334</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">123082.00974938604</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-192994.56309234558</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">519.32799608311768</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">179389.19213536469</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">72.540870676492062</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">1036.5638196242453</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">73404.297706631929</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140277.77435172271</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-187542.6343596892</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">546.51179645488946</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">240820.46009427079</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">11.726443271592645</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">1578.1407780654577</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">266759.42928433919</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">170448.28550321978</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-162359.22128759211</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">496.91661455221373</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">188513.81805516814</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">16.466655712673436</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">1511.6454564163857</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">208125.6368203545</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">165203.14631779867</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-246854.53764721507</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3571.9208086038639</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">193829.57801102049</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">-5.1812839407820288</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">2064.8478082055362</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">123858.66819790205</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129983.68912168863</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-145067.5545528779</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">549.70286430325939</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">192164.02176160112</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">39.142959237867622</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">791.35491601938418</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">180032.56559018788</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177555.77809433715</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-146104.71082287718</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">528.81376053906854</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">213117.96077341837</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">15.154213967997277</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">1455.1041910641977</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">201056.44761003798</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148711.61517327232</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-203521.33845947016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">612.12466772887251</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">218795.76847175206</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">1.0672707959939647</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">-297.63729170815958</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">109759.58940948022</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">148048.60400019912</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-190276.0800892915</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">630.46254597357802</Data></Cell>
    <Cell ss:StyleID="s119"><Data ss:Type="Number">227687.5669142933</Data></Cell>
    <Cell ss:StyleID="s119"><Data ss:Type="Number">10.576293235079333</Data></Cell>
    <Cell ss:StyleID="s119"><Data ss:Type="Number">580.18832038770586</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">254225.41013310759</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">212068.66283442872</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-161317.09631115978</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">275.17949777600739</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175953.39675595833</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.36385580561577796</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2215.507672442408</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">172101.80417015211</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125645.56353714399</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-257697.97500099582</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">295.98611431985654</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">193123.20513941447</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8822200092952475</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-302.80236904998986</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">93974.797332204791</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128320.84715428537</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-186171.85845482309</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">440.18671247427471</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">222547.93868352915</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7304862909099215</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">668.30959370643325</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">208977.57754630529</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">163575.28820852414</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-129771.97176492058</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">494.42762397928692</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">200629.59577408221</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45.794774613290841</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">386.20615282480196</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">138112.81023268934</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145051.5103584943</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-227769.12329582419</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2086.8614084179776</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">213947.79351058885</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.350339241872419</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1890.2914210316671</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">149301.84739859271</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137612.87090187884</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-177588.56654451319</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1016.403716391157</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">240435.87802994088</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.64870908847093</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">443.2526259709224</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">282877.39158301789</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">179867.54208457813</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-208108.51829847973</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3039.6696700524471</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219597.50553873731</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112.33967204408277</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">786.21332536679267</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">86414.4784926641</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122988.242750116</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-204386.02876153484</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12602.158592909778</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">222279.34938524864</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.9089055964807935</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">838.32453495319623</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">161976.05339109086</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149208.67562802916</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-138463.08095698073</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32595.838967337178</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">230773.89739361338</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.390452101214315</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1133.1833446192663</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">268216.16132078582</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">204844.20953760864</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-259323.27913828572</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">295.95698400053925</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">284235.54801832297</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0466440947955009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1623.3079416450901</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">156134.48496713804</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136025.3689719844</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-222118.0391206932</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">849.1584017128049</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">302090.9703518555</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.475007634535487</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162.5835165637657</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">148189.51709420414</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2000</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">148552.08242149622</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-200016.17502987455</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">597.88376087100914</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">291248.5260227049</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">22.505581225499224</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">395.51963088362231</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">301335.97906625521</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">224668.53169952863</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-264429.43565126468</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">443.8959885149041</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">258246.79151530238</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8517639248492841</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3150.1039673371838</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">147668.14969992693</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125138.38123182632</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-303376.16908849491</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">794.94255891920591</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">262971.72222664807</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5319836685916366</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-914.79199362676763</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">183940.21572362731</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">127662.85225087964</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-215201.4679980748</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">415.89430325964292</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">288090.48047102167</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.586572727876371</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">494.34074819093166</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">237480.16436002127</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">173535.08939255122</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-236162.77079964153</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1693.3324682998073</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">271096.21179645497</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.016032662816172</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1090.4540894908046</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">95601.913988249595</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136640.19515999488</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-207491.83329648821</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3239.3851716125596</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">307740.29421828315</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.935877979153901</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-31.183704109406875</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">196030.53309134964</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">135367.4427195777</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-224573.88637953915</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">562.81630950010094</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">300326.3447623314</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.1723673902942604</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">381.30006705171581</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">296561.15038139798</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">191209.00531534237</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-313826.80940383725</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2300.0142299010818</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">307620.25508796383</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8880000663875167</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1304.7921592644225</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">152836.55478191609</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129087.0808208856</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-250331.5248961029</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">467.30626037309798</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">296003.13143032603</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2049435703377553</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2117.4403764190406</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">161882.60682865253</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140410.44055898546</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-195545.18837316619</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">523.27050687114331</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">288459.69274181803</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232.04242713934892</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-345.20003120228358</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">201039.74896800148</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">199250.35622452362</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-286175.68335690082</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1196.6154753369171</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">352330.29524829035</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1527292040099839</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">332.1680833831237</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">266660.90458673547</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">147449.79263526516</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-275000.47636460239</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2472.3257179844659</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">335007.25413098308</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.4947872269793048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">840.04963254331824</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">152756.04040397002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2001</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">167050.78288986266</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-287425.61293235066</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">709.42934076877077</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">312064.9743898958</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">5.5798941113983167</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">555.81181670317881</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">361811.52269302262</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">255242.21808006373</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-234318.95150136095</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195.36343523866427</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">280029.10502024827</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8691522273119587</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">269.61848370178581</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">151549.67106751632</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150776.13958374824</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-351777.81712208717</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">612.19943039235216</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">277541.51884949883</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6412822810861027</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">924.06219909712536</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">171607.85878477053</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139915.676151497</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-206210.67901181703</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">180.1000600809931</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">285607.34995585209</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.4002635597158597</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1002.3088936466835</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">279536.29336486774</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">198227.53692325565</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-279453.80612394615</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-249.3532981477793</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">327474.07590785349</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9368439221934541</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">539.92845415919851</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">140914.68377116098</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161815.98132941642</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-246463.17692889873</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1879.3291910641967</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">317574.80829350068</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.67837416185354849</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1883.0964548894633</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">242107.55917313934</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">153062.93390792003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-204482.09383788073</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175.33399455619747</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">308064.33529542584</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2750056429662187</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">716.92523468100717</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">181572.0270039168</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">220141.62903140148</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-348128.95701188332</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">567.61026090420216</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">365762.0893885679</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.09699263095001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">134.16375190864997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">263469.46622186841</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">147690.64285434503</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-230410.19059350743</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2566.8886390493253</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">303477.07246697199</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3741950474673037</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1105.0485799641503</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">231708.09075848071</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162099.59676359306</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-346811.54632310971</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">637.29150667197757</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">332655.82626103703</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.773680873663942</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1917.8882526721104</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">128510.012555932</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">221040.49064927301</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-250551.97327457971</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-548.02762331540839</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">404692.37901480438</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.520746199296289</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-176.48006771559443</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">346896.91361083434</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159456.64627066316</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-231304.06402808247</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-207.37620128792409</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">357465.79113788781</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.6409247825798303</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162.4529944234211</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">217103.08024497144</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">178179.35522040765</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-425845.36954192369</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">651.65137456018067</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">369617.5458623778</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-0.23122883887671777</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">378.6575456416391</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">226853.29096826632</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">282837.06812454358</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-216719.60479751707</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">428.48938325698731</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">304515.36220772756</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2828188275907852</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1573.3633734979753</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">140769.54849531985</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110069.4914708226</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-318344.33083681867</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">555.77710449445658</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">269400.54622253194</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6117957910110865</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1679.1837847706299</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">155429.94131215548</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">157910.62564031067</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-426252.74316437636</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">203.98131813051836</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">333441.41790944699</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0271021708822943</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2079.2697756091079</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">296486.48457478598</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">222338.2129433048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-274245.07738531491</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">182.97069707229622</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">331360.33330644621</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.442189470888934</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2127.4694864900744</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">251826.73599482144</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">158270.08790778724</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-272438.61945097259</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">344.36268007701</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">306857.77874228242</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1153289517360387</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1643.1826870477323</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">199143.59201287932</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">163061.85669620923</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-259500.15469826717</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">348.86775343557048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">310659.00618336315</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0202243908915882</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">678.32896003452254</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">210026.08113589601</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">229494.05644393552</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-238011.09810595517</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">965.72079632211398</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">342119.07069508074</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.94052977494523471</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">921.61626468830957</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">276342.87074553513</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">167315.64905828843</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-271123.52143464109</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">383.30272422492169</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">279733.17839474202</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.5480515169620928</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">927.6102861315793</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">165933.98480017288</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177118.23293865786</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-330477.86946922913</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">387.43031799774286</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">330443.58691362944</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.95483303458806346</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1245.4402499502098</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">295210.6460807941</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">256637.52412799551</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-234058.51033393107</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">280.07171214233603</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">349705.07550355152</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101.33923388435237</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1129.6723829914358</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">304524.3661707493</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187319.08896434974</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-291305.27730896889</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">952.98326329416432</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">330969.63927703642</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.9474307906791468</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1618.0229954192396</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">203159.61299110408</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">193870.28385281822</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-292258.85011186317</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1586.2431507667789</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">387343.44966772897</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">13.803794064927304</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1176.9125562636914</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">532518.48980581563</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">275470.67690234346</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-232881.20924317863</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2167.6659327491207</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">280675.87374692952</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.8691894045010962</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1316.9928692823473</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">313313.19651663012</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">222290.42750016594</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-322628.34597125405</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4358.4601072163578</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">281836.75414625241</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1823358560711674</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1556.0750560977226</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">237752.5190529775</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">207880.9430485295</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-131895.68370908848</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">519.12767874925271</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">385385.61010422889</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0118366195313016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2692.8324420766116</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">341208.7037097523</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">265092.32987817831</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-191829.63985261894</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">479.41916948814992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">351715.46896368585</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.1711544844984392</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1441.5575107880238</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">259006.2675297088</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215797.68288986266</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-256325.82058487684</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-30.460461395472567</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">243728.99916550485</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.4586639447653189</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2122.2652828121891</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">107994.47389165487</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">235985.56487884212</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-309790.3757880237</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">812.61980116842585</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150031.99576213237</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.67897497178516886</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1136.2153953395718</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">347790.30680740898</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">462823.74400783371</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-308978.13233884337</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1366.5293079067912</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111227.73733784771</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">95.064597357764058</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">706.5039580428886</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">291310.92695744568</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">409117.04836188059</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-371697.0883552414</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1282.2978835557326</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112629.63305715992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.3357173205868627</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">452.60842926375648</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">216222.67572827454</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">382840.52516762912</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-265878.73173869727</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">874.79702881232117</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110375.92630319325</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6395937064329811</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">889.69243278231477</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">366834.03142235969</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">500203.82856569061</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-230495.45264754712</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">985.20255161654325</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">107358.83441611895</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.221728739294961</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">670.41354378278061</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">298134.11567383644</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">415250.68459171476</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-280528.44466274965</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">797.79246265684299</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">114679.9506429662</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.5923786762265149</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">582.67613556396373</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">294933.29208789725</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">433088.09081756597</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-244624.1600690429</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1145.01942242581</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">148127.9681155812</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">4.8207860319989377</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">789.44001029011542</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">432444.01287724875</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">599441.76468332985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-225464.82761435307</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">558.30459536612886</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">109386.97564263425</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.045807608046204</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">297.25271625838144</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">254512.06913463445</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">408496.11350428202</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-253637.13421396798</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">588.05624643165368</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">79823.283830246291</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.146458208856139</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">413.05056130916819</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">252376.34453528526</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">425079.02572595107</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-316275.56013012014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">761.48455652924395</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119114.42871904666</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.7730531766580363</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">971.84488348934474</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">388231.68903206551</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">544414.34544081532</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-263980.37041525601</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1154.1743713071764</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110649.65524696275</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6522804222266432</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1115.5452144327157</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">293360.47996946174</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">459601.21279691975</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-253130.16772555263</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2180.3400212441079</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117055.51317566223</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.458673571001782</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-266.45753734315878</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">249043.84275310318</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">445668.05338611139</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-276059.34273750236</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1240.8456957445399</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">105426.87559217951</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.029575781716789</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">451.90693653322722</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">389389.47305583238</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">596420.58466142218</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-278047.21472615015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1261.7245731262033</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119032.46185786364</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.405072030803963</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">898.52927205735909</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">305150.26998107921</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">453034.07236506668</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-315935.52250348555</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1106.9039958839546</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101996.76391588661</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6678882028812259</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">922.50494556197293</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">274269.77140908252</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">464177.38953628112</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-313709.86246929562</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1041.816860187213</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113104.01768704773</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.64774613290845107</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">988.33820586868455</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">397473.95903770899</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">614381.16829184152</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-268180.39388700807</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1883.4910778065457</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129976.62647215028</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3326362610369777</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1837.4584770630026</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">285398.86871008336</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">492753.62494390138</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-293012.953927172</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1631.0425811591326</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137376.94013841863</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7368718050853085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1740.068698134502</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">336025.07543185359</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">532400.06228440604</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-331053.69154750038</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1783.2018316404415</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">146261.79741552146</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1.6069176126933546</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">2585.1745528779124</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">454462.52199130313</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">746485.90674600005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-339220.20642003586</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">857.11408550753504</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">146431.38193985264</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1174865564628558</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2815.0936181371571</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">245055.49107946607</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">447507.56295293098</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-335384.70644393534</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1028.0514014472549</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136514.2266500697</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.560247958573989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2144.1387382991443</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">236685.20476332773</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">458732.36881398136</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-440069.99091947154</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1188.8324679678683</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">135769.44784339107</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6193188607847047</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">852.90725287127384</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">328400.98242249241</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">605845.94934176479</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-349741.68538538157</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">692.69580362477586</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132640.21750912833</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0152360087631944</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1681.897211710814</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">302516.19085573853</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">537418.29000995785</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-359600.00235012919</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1871.4879881165771</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149162.24460764788</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56.77905463719047</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">449.1342664143931</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">279994.8713373834</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">537049.95145555341</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-414405.86654949206</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1606.4515388700788</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">156695.33431288588</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1528911903339303</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1728.2623644028406</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">487342.15490838472</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">678750.63240589539</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-368239.02770298114</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1134.58371074819</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">135969.23911870146</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25403969992696412</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1119.1792833432924</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">335233.42870643211</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">557956.74609539867</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-408145.59176857164</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1210.8509871871483</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137366.93583615479</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6419637522405988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1165.904668724688</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">272850.84190300771</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">544793.22237270186</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-349714.41624045692</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">886.1931447918729</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">173791.31068080728</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6997078935139052</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1092.9124370975255</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">442370.99919006845</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">687031.51606386504</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-359827.39425811608</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1399.805933081062</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">191817.95626269668</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1264240191196941</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2471.134816769566</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">307358.50320653163</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">583985.82361514878</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-410522.80925678828</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">605.83802761733921</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162924.21815176262</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.7517825134435433</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1487.2158743278237</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">280046.45761833678</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">571974.05363075121</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-419339.72040728928</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">853.63804886144874</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">169612.0432068645</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">11.811219544579433</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1729.4628025625686</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">585887.98972913751</Data></Cell>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">880143.23869780253</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-469846.20902841398</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">508.72086105025562</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">124924.76656675298</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23445528779127661</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1373.7953750912832</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">253397.5830223065</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">494261.40985925758</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-455458.40397430788</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.686295226714468</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148070.5967762066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.76551151828984931</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1522.1807983137487</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">268416.43511717441</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">565400.80852287076</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-464732.74144393561</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1109.3160758149106</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155828.08389198699</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5101507003916883</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1401.7083306778197</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">408810.94263692544</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">680959.94169620972</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-366297.5487200421</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1417.436185686782</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">165495.04947387634</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.839314877514439</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1569.3828294496443</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">295863.79284339125</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">551413.99384883454</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-445063.42198864796</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1241.6886400451435</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">181993.14386111664</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8967602735178906</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1114.8099731129264</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">274434.14461030293</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">587755.23683031264</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-429087.90917778655</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4303.3540197835764</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175336.74830047134</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3860519152891202</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-136.17297317931514</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">457847.14113025251</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">724743.32047367701</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-422464.52597988391</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1000.5411856867819</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">174772.50116510654</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8577574188408681</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">997.14820188541512</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">307688.27366958873</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">569276.8954441353</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-496560.82148144499</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">706.15469162849399</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">172647.50116743011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.78431255394011845</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2563.9081663679217</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">325140.25043716328</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">575688.88503020583</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-446541.6677155947</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-291.81228805682832</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">186353.91403040563</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.978251344353716</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1556.5337017858349</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">390206.02762298239</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">759198.86669488112</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-437363.52188275871</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1128.3150534422098</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">220695.85967801895</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.66070503883688192</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1855.6728998207509</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">461328.1294602672</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">673068.25076180079</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-423903.07476465509</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1335.3573660625368</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227158.40434276039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0171015070039191</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11496.791166434308</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">209933.30980017228</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">662647.73803226394</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-555056.91906559188</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">613.39390161322456</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">236202.13105291111</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1.5651331076146835</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-6430.6713330677785</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">494027.76871971041</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">915271.20344818407</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-433564.95673803356</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1339.5976326097059</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152763.64975436503</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.56453561707495181</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1166.1344914691624</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">442370.21433578967</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">616588.00680940039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-681211.20704242156</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1019.4485670185222</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">208527.19434209651</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0993228440549689</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1441.8962358095996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">272545.5435680144</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">606228.73258846172</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-658060.52481610561</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">988.74845847440736</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196158.64810794662</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1523129522671447</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1720.7146926243111</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">384392.19017526385</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">727363.77214299934</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-328320.4753249684</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">364.50894974440683</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">217728.26597590122</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.5520062404567483</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1233.2880973245701</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">338163.93540496595</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">649972.42018621799</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-543232.93125240644</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">882.65411737369709</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">182232.16617572861</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6533227112792939</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1929.1684800504545</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">259025.59126236479</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">608777.3692232623</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-540119.13084710878</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">490.61293567018521</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">188584.55546371904</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.71224191728075414</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1042.6313924848967</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">524299.25508995529</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">815461.87744871515</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-529905.81171313813</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-100.88949014140609</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195614.64469527983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.7779924317864966</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">434.54410476000788</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">363213.81682466978</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">653141.77700225718</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-532870.25157671107</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1183.4182679413132</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">176150.67324238201</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6063148111266015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1286.4101171745333</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">276396.87562271807</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">622376.45205005654</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-480238.50300006638</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1112.7286689238529</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">214886.84069474871</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-59.330810595498903</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1131.3577268804354</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">595926.70513211121</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">836289.65103598207</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-485439.93739029404</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">589.50623182632933</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">229621.15464117372</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.175629024762664</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2816.6256871141209</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">341808.84008014854</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">702848.39901812386</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-523312.06162285071</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211.95514372966872</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">207134.12716590322</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.77222332868618471</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3381.7007993095663</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">277533.43867786275</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">679710.85359490116</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-456303.18445694784</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">772.2677574188391</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">194606.62906658702</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">22.672651530239659</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">626.76558620460787</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">545851.37112553604</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">864161.36132999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-591276.39544000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">403.22769</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">92413.48434000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28116000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">380.57177000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">273151.74780999991</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">525494.82907999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-609524.26945000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">769.41425000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">114643.08272999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.13645</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1627.0503799999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">263506.48228000005</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">541975.32633000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-513711.55968000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">908.09258999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145871.29118</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-21.24963</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">678.86514</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">326368.06808999996</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">670121.58364999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-345160.07446000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1001.91394</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136274.81448</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.9037299999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.436039999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">325388.64698999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">557680.46427999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-393898.47748</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">680.87350000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113319.08596000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.5878400000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">791.89510000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">255493.05043999996</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">538097.96800999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-490511.64970000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">506.47343000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144258.84308000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.52477000000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">650.2716999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">464423.31222999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">691766.04900999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-369572.44944</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">545.71900000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">123976.74326</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0024800000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">664.39735000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">333397.83971000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">573044.4547</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-396603.28918999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">552.29246999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">116323.26622</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1060200000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">588.91182000000015</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">289455.42406999995</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">589846.54617999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-372108.57806000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">990.48293000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152075.19523999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2415599999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">815.4920699999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">448186.9905599996</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">713837.88589000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-364173.07973</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1234.50287</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142306.65592000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9317899999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1056.8090099999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">353558.28638000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">627551.62179999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-417268.78681999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1373.9201300000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">160429.97769</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.75578000000000067</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1284.89094</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">225321.78097000014</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">604235.31520000007</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-418716.8150600004</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1079.1894299999997</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">168790.33972999998</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">9.9625600000000016</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1545.2129299999995</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">570218.43030999997</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">818952.48503999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-417536.42599999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">658.15403000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">106551.07663</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.533100000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1104.71361</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">273820.34956</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">513795.03113000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-540718.18782999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">659.53908000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150739.67785000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.0749900000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">509.85338999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">340032.90099000005</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">545884.27769000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-418613.54644999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-250.90873999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">154673.42794999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.73302000000000023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-663.4756000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">409414.99894999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">682130.35014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-347192.44533000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">644.2368100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">174561.66097</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1583399999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">843.98764000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">228489.14917000008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">538775.88115000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-357243.51863999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">752.81938000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">182260.8793</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9384400000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">828.00189999999975</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">256802.36628999995</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">563048.84263999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-427138.60341999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1042.65146</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">172676.83621000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45335000000000036</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">455.09475000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">488891.92022000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">773724.4000599999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-485492.78809999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1137.3161800000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219442.84656999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.9687999999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1462.4987500000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">340658.01800999994</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">581306.54761999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-489262.11346999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1969.4370100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">181213.595</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25336000000000058</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-66.35787999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">294458.48572</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">563259.52123000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-458552.42085999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1156.3760400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211937.60463999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.6444200000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">756.24212</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">425381.27181999997</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">730717.94764999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-461238.66116000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">947.99680000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">199306.07032</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.86197000000000112</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">852.31914999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">299452.28999999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">622366.63217999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-451984.32088000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">961.88728999999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">228687.53562000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30877999999999883</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">858.22717</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">321190.75474</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">662378.69596000004</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-518431.30093000003</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1279.0123899999999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">205754.88363999999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-5.4174699999999998</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">2658.7167300000001</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">503240.23542999977</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">841312.96379999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-523169.27127000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">704.22577000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">158007.46828999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">737.64215999999988</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">327010.09960999992</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">607658.43525999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-570837.67291000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">937.71749</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">193408.43631999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.22595999999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-948.73716000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">239683.50112999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">591828.4884400001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-545101.2069300001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">575.59352999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">206571.00358000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1013.3934699999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">502220.1079200001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">752280.94072000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-439360.02970999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">970.24514999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219402.98116</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">697.27663000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">330603.10590000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">631885.03960999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-546490.91516000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">532.02127000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">228918.12127999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">735.91160000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">351306.77803999989</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">640735.97966999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-457207.42991000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1335.4294399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">224602.28818999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">704.03307000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">474755.27442999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">780222.22050000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-521655.16001999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">206.99026999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">200286.83493000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">890.32322000000011</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">317633.21294999996</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">591365.66400999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-518879.34418000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">618.86756000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">185507.26394</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1061.3529300000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">289899.53280000004</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">654469.23858</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-531404.66370000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">742.78575000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211637.21772999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-26.946400000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1038.0496699999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">436958.70172999986</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">786567.32871000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-474226.27626000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">879.29746999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232728.07603999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2146.8281400000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">602281.60031999985</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">726809.22680999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-550695.83727999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-400.40629000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">246065.27823</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1861.2425600000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">395211.09852999996</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">815255.22658999998</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-561961.68406000012</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1026.8877</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">246335.19847999999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1969.7817500000001</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">436837.01453999989</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">834723.9283599999</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-358135</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">183612.62454000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11525000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78.571539999999985</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">111153.49802999996</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">315904.30808999995</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-665709</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201000.72047</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.698129999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">-162069.06837999995</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">231953.63097</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-645249</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">241947.85882000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.820319999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">936854.75783999986</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">1232775.7820599999</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-388363.54985000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219915.61319</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39011000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">683.79306000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">454106.52847999992</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">737793.94816999999</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-595023.41981999995</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">216516.17295000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.11525000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1615.0359700000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">385111.67346000014</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">684785.93350000004</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-537868.88303999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">216429.44854000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.39011000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">614.21892999999989</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">469896.23553000006</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">758121.19993999996</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-503603.42299000005</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">197562.44884000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3014799999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1007.0811699999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">356462.14446000004</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">626467.78703000001</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-516190.31774000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">221650.72017000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.3014799999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">583.12411000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">286874.0934700002</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">582371.24628000008</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-504654.02283999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">241074.75398999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">633.39252999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">475092.03748999996</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">755960.88785000006</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-467572.39289000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">252381.84149000031</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30220999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">644.69277</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">371018.13337000035</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">645090.10037</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">-517143.57150000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">281415.79599999945</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.30220999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1280.1959299999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">258733.3435999995</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">607473.52406000008</Data></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">-521943.60435000004</Data></Cell>
    <Cell ss:StyleID="s117"/>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">221838.51577999973</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1206.080860000003</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=R[1]C[-6]+R[3]C[-5]+RC[-4]+RC[-3]+RC[-2]"><Data
      ss:Type="Number">511394.08263999963</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">823911.96590999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-526454.11069999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">599.54197999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">184499.56941</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1115.4816700000038</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">385059.14765</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">609676.49190000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-630155.67425000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">776.09784000000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">202666.89581000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">888.09982999999522</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">277308.24076999997</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">568478.00144000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-534356.39905000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">115.82882000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">209232.13293000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1358.3624899999775</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">374858.66524</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">661372.72676999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-409716.88923000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">709.82654000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">251204.29294999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">712.8966700001323</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">404422.11329000007</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">633426.78784</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-494615.47219999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">590.88712999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">242050.27537000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.420129999988069</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">369379.07766999991</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">637423.3690699999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-495863.90771</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">270.59154000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">217715.45134</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">522.07377000000713</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">425310.72636000009</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">696126.00884000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-480917.74086999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1226.9961799999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211094.36850000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">811.32886999997618</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">403876.17301000003</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">620095.13456999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-510686.49410000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">639.71672999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">186266.35954</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">717.67402000000595</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">346155.53935000004</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">617517.41287</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-488808.26004000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">771.31187</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">231371.96441999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1013.0290700000083</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">455469.95690000011</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">736051.72117000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-428541.37539</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">963.5371899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">267180.22612000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1410.2352400000157</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">392932.87456000008</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">703547.41998999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-458270.37169</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">917.1881800000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">244536.11955</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1804.7290199999786</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">367023.29018999991</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">704756.3854899999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-512726.03252000001</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1451.3952899999997</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">224933.51316</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1585.6182300000166</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">494568.36762000003</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">920439.22033999988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-578759.61138000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1009.60952</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187793.43003999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1122.4022299999976</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">386223.36221999995</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">645943.16923999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-583187.92773999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">481.71582999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201822.84612</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">994.1095099999834</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">311409.12333999999</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">587748.32021999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-652257.96284000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">662.16665</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">239188.15685</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1391.949490000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">462730.24171000009</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">715416.48276000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-448523.37052</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">254.61642999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215650.13178</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1406.4739400000094</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">385050.14874999999</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">643180.01639</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-478645.49516000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">606.68430999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">224931.15981000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">598.53034999998329</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">369582.23373000004</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">649773.88890000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-492542.32017000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">815.98172999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201071.23387999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1003.8280900000202</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">469275.55697999999</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">734876.52454000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-474035.48533999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">556.16743000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">191576.31633999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1404.3004999999894</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">379630.72208000004</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">623616.91413000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-505730.09412000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">563.82169999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">185291.69712999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1340.9914200000251</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">374994.01798999991</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">625250.97682999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-467490.65617999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">787.97256999999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">234447.05101</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1457.5526900000048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">472542.81767000002</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">733673.92012000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-436119.18155000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">836.12157999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">230411.47787</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2123.5030999999881</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">426969.27433000004</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">723875.6202</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-436114.77679999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">742.55034999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">260258.47665</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1934.6746499999845</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">423719.77213000011</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">722867.31068000011</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-496367.25789999997</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1725.0416299999999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">244190.85821999999</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1943.2908200000013</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">558773.93556999997</Data></Cell>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">843325.44580999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-528154.49552</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">929.36721000000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162689.33075999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">834.63045000002148</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">398390.01893999992</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:Height="13">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">647619.68805999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-560149.83091000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">698.31570999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187127.16247000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1237.6435300000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">290085.65102999995</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">650780.32266999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-530467.69587000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81.446400000000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232356.55309999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187.84918000000238</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">453804.52959999995</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">746955.50439000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-412848.60313</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132.46015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">221669.59009000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">248.71229999999406</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">461972.90234999906</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">733459.14246</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-548520.46759999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">328.22090999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">198751.72461</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">372.56132999999045</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">414501.68039000506</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">721654.19125000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-525590.78560000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">334.33422999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">216949.15593000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">368.15851999999643</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">531282.74645000114</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">863274.44969000097</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-493288.96395000099</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">225.48771999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">202884.95465999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">387.2434400000048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">443290.8200099949</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">764841.71995999489</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-506233.10613999498</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">86.989659999999986</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">183142.66180999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">383.04097999999283</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">407771.19780000194</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">687737.23904000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-549275.97881</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-43.732700000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215028.87216999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">370.56206000002265</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">460056.09172000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">841647.2962000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-524663.57120000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">198.83613000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">267551.05512999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.02928</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">566.37575000000959</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">545309.3811299979</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">837217.52743999788</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-463196.45877999801</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161.60209</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">231595.03378999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.93594000000000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">537.84755000000837</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">428462.92703000072</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">835456.08250000083</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-596577.06252000004</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">337.49176</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">243271.33017</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">-0.52784000000000009</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">3357.143320000017</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">585244.73691999994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">915840.86040000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-559657.31452999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">510.18063000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">163348.55131000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.45845000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">369.69323999999284</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">405282.08764000121</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">683668.69952000014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-638751.27974999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">572.46087</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187965.20043</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-3.0000000000029559E-5</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110.4605499999869</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">390900.73063000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">677579.31231999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-574205.45904999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1213.4462900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">220848.54561</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.79924000000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">357.21931999998571</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">495417.09094999905</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">747114.87091999897</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-442245.055189999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">503.18797999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">179682.48371</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9980000000000019E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">433.76964999999763</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">387056.26205000008</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">730229.54700999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-475217.31712999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">658.83902</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232467.60358000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.6536900000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">431.1675199999774</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">511019.96367000003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">727821.72360999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-473759.34376999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">631.68318000000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">192071.13819999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.0700000000000044E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">535.49231000001078</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">456951.82305000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">795991.83710999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-523359.37206999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">777.99968999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">174381.45091999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">593.69408000001306</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">441729.5927199999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">652155.12977</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-449928.59302999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">707.91078000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">216395.77756000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">376.88657999999049</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">443918.61268999905</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">718407.02712999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-531742.97025999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">846.53525000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">204816.22777</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">567.19085999999402</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">400024.51717999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">777145.73128999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-385585.94423999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">639.81105999999988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">253363.18745</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">450.07089000000718</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">492808.61942000111</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">760202.50767000101</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-491592.41279000096</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">868.7055600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">224613.29416999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">697.33919000000594</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">419685.98997000005</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">790902.79111999995</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-582791.03248000005</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1049.1168799999998</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">253492.45153999998</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">3088.0823600000135</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">574042.38382000104</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">877275.9425</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-521397.40294</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-311.48507999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">194478.22484000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">523.00288999999168</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">446269.31244000007</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">710945.42749999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-596699.62427999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112.00807</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">214992.55114</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">594.57229000002508</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">378680.84472999896</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">694471.82030999893</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-557775.46892999904</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">873.57249999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">250757.72494999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">885.09843000001194</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">482558.54093999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">826342.57607000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-458844.62135999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1254.5469900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">222432.66233000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1889.372339999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">460161.94107000006</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">753317.53584999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-530900.79867000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">840.30952000000025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">230557.54699999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">502.15922999999981</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">472275.82055000006</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">783844.79948000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-595416.42012999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">943.45516999999961</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">210148.42028999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">333.72195000000158</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">558157.68921000103</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">851744.234690001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-516843.07906999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">614.71260999999981</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196148.07762999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">387.44418000001787</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">485158.37985999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">719496.40428000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-542967.21416999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">936.66730000000064</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">220123.04347999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">406.51551000000597</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">468435.24079999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">761396.44231999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-504678.89702999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1112.6348599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">224019.39468999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">365.75153000000972</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">543953.12695000018</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">813387.64770000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-431101.51136</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">432.37227999999931</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">256838.03255</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">517.16836999997395</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">546824.88936999987</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">835088.23600000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-514021.28495</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">798.19122999999956</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">217111.0969</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">857.32189000000903</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">460705.64966999902</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">864720.43636999896</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-494566.86381999997</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1107.6223200000013</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">240213.85611000002</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">2096.9479299999789</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">613320.77550999995</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">967421.23875999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-545534.68283000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">902.37504000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187057.37065999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">382.72158000000957</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">504130.48146999994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">781397.98037999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-621925.39223</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">994.98018000000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">218225.63006999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">459.30774000001549</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">410890.74927999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">728169.20922999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-595423.17417000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2016.7628399999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">213229.65569999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">718.74038000001667</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">508341.14904999995</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">842229.65554999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-465228.08835000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2940.9790100000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">200462.79600999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">752.61443000001555</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">506690.91484999802</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">827232.084689999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-536499.38758999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">918.44845000000021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">208687.67980000001</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">444.32973999999524</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">510763.73374999984</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">846050.92980999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-549137.61171000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1871.5107799999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">210129.78427999999</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">519.04926000000114</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">582391.94133000006</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">916904.22808000096</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-523945.29200000101</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2301.3922200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">225624.65937000001</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">688.78691999999762</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">523057.75338999991</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">780127.35847999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-544894.41369000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">402.94025999999894</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215217.07326</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">475.63253000001191</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">491191.65831000096</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">829601.83531000104</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-546514.24109000096</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">633.77829000000202</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219630.09794000001</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">572.7793199999976</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">541301.41885999986</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">881610.08318999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-484997.13611999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">878.53542000000175</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">266923.12297999999</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">464.63941000001313</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">586874.06608999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">931200.37979000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-554030.59532000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1677.1716499999984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">276195.84989999997</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">505.31005000000954</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">537893.31438000163</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">919655.08408000169</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-560574.68275000004</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">898.58158000000253</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">231694.14925999998</Data></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1538.2321500000139</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">612629.22889999987</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1000911.04386</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-612128.58717999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">692.53710999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">213065.97180999999</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">379.04981999999399</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">533051.6198300001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">849188.54091999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-659635.43198999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1005.21352</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">218265.95008000001</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1178.7346799999964</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">453990.33514999709</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">790324.68168000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-620878.34609999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">945.88469000000066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">233841.23815000002</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1401.7250299999832</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">566075.39414000011</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">916142.30844000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-529896.17261000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1214.0982699999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">238282.95346000002</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">992.38042999999288</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">556319.35450000281</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">882515.65201000299</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-555610.11654000299</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1320.1379900000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">216689.98133000001</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1141.6343999999738</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">509293.19239999994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">876917.07747000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-584854.59022000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1473.99613</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196838.78015000001</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">607.62283000000616</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">611840.65756999992</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">949756.32727999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-565694.30030999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1241.6637400000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">206870.91988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1301.712540000018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">576430.20148000016</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s125"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">852294.89419000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-585635.46597999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2602.513509999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">186258.55837000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">955.48839000000635</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">507903.0133599994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">852228.6346799999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-536230.46817000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1328.0755099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">241018.89868000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1087.2543099999905</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">612227.98124999972</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">961444.26663999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-483978.55102999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1028.23479</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">260843.06030000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1052.1732199999988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">621211.2883600007</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">979387.96309000056</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-533187.26516000053</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1219.1101600000027</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">236374.94797000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">985.48617000000229</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">588839.61196999985</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">962554.47400000005</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-591564.57584000018</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">4987.120539999999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">246077.00735999999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">3658.7541900000356</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">692972.70005999971</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1062795.1994199997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-620048.79778999987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1183.44236</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">199394.23788</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">857.49078000002737</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">570652.1739299997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">877479.95216999983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-611310.4301900001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1006.4082899999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">228809.52210000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1249.8965999999596</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">447383.62885000027</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">758254.10833000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-620892.53391</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1535.9650900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">229691.69024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1185.4478599999811</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">551805.94475999987</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">813748.95825999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-507405.84442000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">655.87363000000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152781.0913</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">677.62160999997377</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">473912.57012999977</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">699103.19339999976</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-540686.93659999978</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1147.8181400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">146730.08194</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">331.21814000000842</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">465904.1276900004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">745852.52747000044</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-493171.92585000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">344.24925999999988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159171.17050000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">340.64044000004344</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">647398.8825200001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">984412.10266000032</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-378628.10329</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1045.8839399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162974.82912000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211.52483999997727</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">614441.45511999994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">914560.96461999975</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-427826.47356999986</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">331.56114000000071</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">157745.51561999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">174.08149000000017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">581937.3254100004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">919540.20069000032</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-496528.94351000019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">439.64743000000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">193194.09864000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">277.43697999993032</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">550708.92769999907</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">964451.96515999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-464141.67245999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">800.37629000000163</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">238756.9123</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">358.67979999997345</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">640773.60980999982</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">979057.79663999984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-495681.04429000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1003.3387399999975</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">235301.75540999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">639.99613000001568</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">533444.62686000124</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">962039.18115000101</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-607380.00254000071</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">3063.9454200000009</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">257042.28253999999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">2855.0328399995169</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">741854.11942999985</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1054833.0139499996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-577842.35203999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">963.03849000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195958.7378</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">566.36234999997737</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">446182.75120999978</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">798896.93184999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-664900.8202999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1261.1754400000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">217488.17971999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">252.65335000000363</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">423084.62583999994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">821770.46726999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-573085.95215999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2251.3964000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">284021.91625000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">424.89363999999546</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">644811.61682999996</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1000255.6983399999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-549642.87961000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4110.7154299999984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">261015.00013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">323.10731000000794</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">571016.38095999963</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">919758.78820999956</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-617436.00818</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1075.6701700000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">273984.93155000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">249.60134999997405</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">600268.35094999976</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">930510.89848999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-641717.84603999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1474.8936099999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">287442.64452000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">447.11745999992354</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">722463.61560000002</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1054851.9542799999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-613870.27501999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1815.5883099999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">265060.99281000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">918.04455000001906</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">681170.40904000029</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">955547.76999000041</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-605304.86460000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">900.55359000000431</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">253195.27177000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">593.5657299999649</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">594539.09447999974</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">911036.74139999982</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-621312.45338999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1490.6538600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">267759.98879999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1100.9376400000094</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">743089.03839</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1061042.7119</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-541257.94230000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1724.0944100000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">292066.06145000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">929.60179999997717</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">715892.57896999991</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1070267.7120300001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-570595.85466000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2481.9028899999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">312761.17873000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1146.9049000000414</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">643583.52982000017</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1080785.5588300002</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-587204.64919000003</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1690.702089999998</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">333276.04765000002</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">2526.3470699999211</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">707965.53252999962</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1173582.6839299998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-648166.61157000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">929.24845999999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">266748.49981999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">509.74788999999402</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">629214.15113999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1018208.7962599999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-752446.87046000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">963.10253</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">307346.67173999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">642.52721000002134</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">547507.39408000011</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">982083.91915000021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-800588.7948500003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5401.1804499999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">328000.61296000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1044.3807299999862</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">748938.01263000013</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1187789.9807500001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-656672.94200000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2388.2310400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">318836.21243999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">929.54775000002826</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">650795.30525000009</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1064555.1215800003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-742890.68287999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3587.2489799999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">334752.08467999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">741.55548000002875</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">699914.04579</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1127731.1396700002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-772256.88591999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1617.0517500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">365781.95357000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1028.3724099999597</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">785009.2210799997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1193029.1386399998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-734985.9857800001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2296.1570299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">287945.50201</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1032.977610000039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">690728.08076000004</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1084509.37075</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-766157.57926000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3323.3258599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">277064.33107999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">760.07522999995808</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">719997.95784999977</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1129281.0747700001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-775420.50485999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1601.3427899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">351490.82046999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1249.7005100000781</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">654776.09051999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1128532.54749</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-684026.26729999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1828.8191400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">380140.06964999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22776.14143</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1249.925959999937</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">815646.97018999991</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1196486.6564200001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-689675.34928000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1605.11382</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">364097.28051999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1991.7796399999511</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">663882.16628999938</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1190621.3402499992</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-826849.85096000007</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">3555.2348900000002</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">347336.55222999997</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">92093.878319999989</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">3447.6148800003994</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">949303.77022000018</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1387129.9245600002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-785583.02083000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1201.6693199999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">295083.26461000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1141.2047200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">731714.43706999987</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1161454.3931699998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-892444.36859999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1080.9288200000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">316032.56282000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1551.26234</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">654483.13406999968</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1134340.5337699996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-880814.58025999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1475.8149099999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">308926.61924000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2052.7524399999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">873351.56653999991</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1339863.7390999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-726025.11449000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">952.34849999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">274889.04674000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1763.9853499999986</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">750987.10452000017</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1214883.1200800003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-796977.73368000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2319.6183300000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">313286.87605000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1202.3056200000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">805045.21007999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1276534.2950600001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-776915.82054999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2802.8958499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">304637.85993000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1449.0838399999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">845692.19978000014</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1332053.86143</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-739739.47638000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1448.5596</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">280747.03382000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-76669.087429999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1178.0134500000017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">742678.03371000022</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1169538.6981300004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-787096.90299000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1954.0301299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">288659.75034000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">825.88045999999952</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">743367.59915000026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1185513.1399000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-793804.64945999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=2074345.66/1000"><Data ss:Type="Number">2074.34566</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">318318.38891999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">887.65845999999942</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">841935.72262000025</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1292416.4565300003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-632396.45509000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=1342058.41/1000"><Data ss:Type="Number">1342.0584099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">338812.60135999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-764.01864999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1536.1122499999979</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">920731.05654000025</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1409815.9769800003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-732761.42848</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=1316386.2/1000"><Data ss:Type="Number">1316.3861999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">337775.95079999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1201.8223900000025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">870907.46932000015</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1369730.7068800002</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-770874.34152999998</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=2824633.93/1000"><Data ss:Type="Number">2824.63393</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">293225.04938000004</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-37436.913670000002</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">3296.4095999995998</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">952066.2675999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1512071.96884</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-828477.50153000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1250.6229699999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">253978.19290999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">954.89325999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">782629.47927999985</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1180330.1478499998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-837918.47515999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1415.38375</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">289855.68669</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1126.4502399999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">663326.58307000017</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1119560.0271000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-818621.81372000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1492.23253</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">286936.55552999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">964.38292000000058</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">818217.16557000007</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1252972.2061000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-652930.66893000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1853.6833499999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">295464.26718999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1724.4283699999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">818374.79666000023</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1268871.6549099998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-747506.72795000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1352.2233500000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">313407.95799000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">739.10078999999894</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">766031.86095000186</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1212133.4501899998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-723185.24514999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1274.0166299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">263125.01616999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">703.34018000000242</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">791100.22952000005</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1262247.7593699999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-747821.85362999979</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2865.0887400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">277391.34693</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1642.0714400000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">879506.03372999793</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1256954.4923699978</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-760863.51096999797</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1421.3375700000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">289647.17089999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1935.2456500000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">694493.90745000006</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1151802.3875799999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-735547.60463999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1746.2307700000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">322057.75935999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1251.23091</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">782568.23847999971</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1251697.7952299998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-657707.42417000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1891.37491</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">353453.32452999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5479.2043400000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">901874.03735999984</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1404798.9547300001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-748378.15282000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2502.65308</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">318449.85481999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1257.2812000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">867881.08469000075</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s116"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1363975.8853300009</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-792934.22376999992</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1441.5109399999999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">345551.90668999992</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">122.47471999998992</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1148692.4053499997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-01-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1666972.3931499999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-858270.94073999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1043.5464200000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">279474.99867</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">786.45004000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">874902.28190000041</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-02-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1376170.3563700004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-817048.61197000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">813.80715999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">381163.63432000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">712.53493999999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">677673.60479000024</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1236214.3937000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-865274.96973000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2500.9321199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">364238.55555999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">895.07120000000066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">874813.37805000017</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-04-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1435686.4929000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-781788.45938000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1274.7158700000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">413865.62538000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1464.7067099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">867392.27309999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-05-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1391800.9891699997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-940518.90441999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1041.4362100000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">369194.41726999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">794.53857000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">844207.90817999979</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1358832.18759</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-927615.31946000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1045.3624999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">368981.79463000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">612.12544000000048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">956097.7689299999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-07-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1447803.5991100001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-939555.20441000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2551.8697000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">256079.20407000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1282.9875299999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">915601.77915000042</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-08-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1443230.7818200001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-884865.38295</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1169.9734900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128340.64349000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">772.77423999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">783366.46905000042</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1365392.1089300003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-861735.00395000027</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2106.3657000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159952.05505999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1518.6401599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">879565.32427999994</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-10-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1554407.1240999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-786273.82701000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1761.11653</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201825.53750999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">874.40333000000328</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1003015.7134500003</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2025-11-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1690520.3523300004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-711537.5453</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1153.4613999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152406.44125999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">788.84814999999901</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">956858.57019999949</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s116"><Data ss:Type="DateTime">2025-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1668861.4300499994</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">-836908.57602000004</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">1465.2280000000001</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">180913.19188</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">3514.3000699993991</Data></Cell>
    <Cell ss:StyleID="s117" ss:Formula="=1070199895.44/1000"><Data ss:Type="Number">1070199.8954400001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-01-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1786332.8314099999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-891092.79220000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1422.67723</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">164699.15840000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">501.17184999999995</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-02-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1531637.0887200003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-865567.21927999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=1072305.59/1000"><Data ss:Type="Number">1072.3055900000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">171180.74991999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">393.7281000000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="11" ss:StyleID="s106"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s120"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=1422534566.93/1000"><Data ss:Type="Number">1422534.56693</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=-898522284.77/1000"><Data ss:Type="Number">-898522.28477000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=1077357.59/1000"><Data ss:Type="Number">1077.3575900000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=179965817.14/1000"><Data ss:Type="Number">179965.81714</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=342450.19/1000"><Data ss:Type="Number">342.45019000000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-04-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-05-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-07-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-08-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-10-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"><Data ss:Type="DateTime">2026-11-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s116"><Data ss:Type="DateTime">2026-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s117"/>
    <Cell ss:StyleID="s117"/>
    <Cell ss:StyleID="s117"/>
    <Cell ss:StyleID="s117"/>
    <Cell ss:StyleID="s117"/>
    <Cell ss:StyleID="s117"/>
    <Cell ss:StyleID="s124"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s68"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:Height="13">
    <Cell ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s126"><Data
      ss:Type="String">*červené - credity a debety zo Štátnej pokladnice - kvoli zlému účtovaniu DPH (štandardné výkazy používané doposiaľ) súvisiaceho s IT problémami FSSR sa v roku 2012 ako alternatíva použili údaje zo Štátnej pokladnice - tieto nie sú ideálnym zdrojom, ale ide o najlepší možný zdroj údajov k dipozícii v roku 2012.</Data></Cell>
   </Row>
   <Row ss:Height="13"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="7" ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="8" ss:StyleID="s127"/>
   </Row>
   <Row ss:Index="394" ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s128"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s128"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s128"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="5" ss:StyleID="s69"/>
    <Cell ss:Index="7" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s74"/>
    <Cell ss:StyleID="s74"/>
    <Cell ss:StyleID="s74"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="8" ss:StyleID="s74"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s74"/>
    <Cell ss:StyleID="s74"/>
    <Cell ss:StyleID="s74"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="8" ss:StyleID="s74"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s74"/>
    <Cell ss:StyleID="s74"/>
    <Cell ss:StyleID="s74"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s74"/>
    <Cell ss:StyleID="s74"/>
    <Cell ss:StyleID="s74"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>357</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="SD - minerálne oleje">
  <Table ss:ExpandedColumnCount="15" ss:ExpandedRowCount="387" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s131" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s131" ss:AutoFitWidth="0" ss:Width="154"/>
   <Column ss:StyleID="s131" ss:AutoFitWidth="0" ss:Width="78.5"/>
   <Column ss:StyleID="s131" ss:AutoFitWidth="0" ss:Width="74"/>
   <Column ss:StyleID="s131" ss:AutoFitWidth="0" ss:Width="64"/>
   <Column ss:StyleID="s131" ss:AutoFitWidth="0" ss:Width="71"/>
   <Column ss:StyleID="s131" ss:AutoFitWidth="0" ss:Width="65"/>
   <Column ss:StyleID="s131" ss:AutoFitWidth="0" ss:Width="78.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s129"><Data ss:Type="String">Hotovostné plnenie spotrebnej dane z minerálnych olejov (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s130"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s132"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s133"><Data ss:Type="String">výber dane DÚ</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s134"><Data ss:Type="String">výber dane CÚ</Data></Cell>
    <Cell ss:StyleID="s136"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="26.625">
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">doruby</Data></Cell>
    <Cell ss:StyleID="s139"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">dovoz</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s140"><Data ss:Type="String">akruálna daň </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2365.6394808471086</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2661.0129124344417</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">24254.872933678547</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">21593.860021244105</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1898.1316138883356</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">19295.676392484896</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17397.544778596563</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">965.18356237137357</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">28714.802794927971</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">27749.619232556597</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3750.0864701586665</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">28476.389563831905</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">24726.303093673239</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4338.6817035119166</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">35987.5808935803</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31648.899190068383</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4129.0964615282473</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">35915.180508530837</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31786.084047002587</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3748.4329482838743</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">38836.931288587919</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">35088.498340304046</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2472.985129124344</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">46866.56316802762</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">44393.578038903273</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3745.950142733851</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">32613.424682998077</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">28867.474540264226</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5964.3398725353518</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">41979.421064860922</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">36015.081192325568</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2730.0033193918871</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">56126.173139480845</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">53396.169820088959</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">365.133107614685</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3829.6972382659496</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">14801.915209453628</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10972.217971187678</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2884.0879970789351</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">30660.642328885348</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">27776.554331806412</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2364.1268339640174</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">24293.109091814375</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">21928.982257850359</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3178.5726282944966</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">30755.264973776801</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">27576.692345482305</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2900.7701321117966</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">38952.50522472283</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">36051.735092611038</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3236.1009427072959</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">30761.144748722043</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">27525.043806014746</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2921.4956184027087</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">34512.836958109263</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31591.341339706556</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6134.5383389762992</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">42922.871591316456</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">36788.333252340155</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3803.1880103565027</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">36673.217104826399</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">32870.029094469894</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7426.2702648874729</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">45129.204185753173</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">37702.933920865704</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7195.9839009493462</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">31938.306569076565</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">24742.322668127221</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5148.9781252074617</Data></Cell>
    <Cell ss:StyleID="s142"/>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">45833.296253402368</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">40684.318128194907</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3750.9128327690364</Data></Cell>
    <Cell ss:StyleID="s141"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4714.4098453163379</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">12429.355810263558</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7714.9459649472201</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.5677819823408354</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-72.304321848237407</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7148.1130584876846</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">31776.184096793466</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">24621.503256323442</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">14.055201819026754</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">190.24948582619666</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4483.2332868618469</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">35959.339962490871</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31462.051473809992</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.4646152824802508</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">138.46189338113257</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6187.1874128659629</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">29384.556463187932</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">23196.904435039491</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">27.069474872203415</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-280.36911637787961</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9087.9395538737317</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">32760.139278364215</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">23645.130249618283</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8.4627232291044265</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">303.93646683927506</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9210.7315607780656</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">41909.296391821023</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">32690.102107813851</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.6579698599216575</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13.413264289982067</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7130.3292836752307</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">25038.709249485477</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17904.721995950324</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.2663480050454798</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.7715926442275276</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8429.6543185288447</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">44252.44986722435</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">35821.529200690456</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">630.87953926840601</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1425.519219279028</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6867.994091482441</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">44039.922738498324</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">36541.04910774748</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18.756356303525166</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-13.10907554935949</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6937.9587731527581</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">39081.682391621762</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">32124.967262165483</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.5398990904866308</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-3.5793002721901304</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7622.4650799973451</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">42382.123162716685</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">34754.118183628852</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-5.2350461395472028</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7167.5099581756622</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">61951.490644957841</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">54783.980686782175</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">197.14034388899958</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">44.508032928367477</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6107.8360983867815</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">5985.3472913762253</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-319.6291508995551</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.44954524331142531</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8066.0752838080061</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">35991.841995286464</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">27925.766711478456</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16.963254331806414</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-4.8103963353913564</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6544.6914625240652</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">36669.650378410675</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">30107.9956615548</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15.294496448250682</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8770.7859656111013</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">41136.542652526041</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">32365.756686914941</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">308.31238797052379</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">299.59646152824803</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11225.956947487219</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">34649.808895970273</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">23115.53956051253</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.58852818163713227</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-480.61561441943837</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10971.831242116445</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">33365.124967138028</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">22392.705196839946</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-3256.9740755493594</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-3301.6273650667199</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">14992.483834561508</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">31254.880722631588</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">19519.37096361944</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-131.3732324238201</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-199.73869747062312</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11457.18867423488</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">39494.983582287728</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">28169.168140476671</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.31318462457665497</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">193.8268605191526</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12637.034056960763</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">45838.372173537799</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">33201.024931952459</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.3223129522674562</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.7082918409347434</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11508.854577441412</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">36570.649936931615</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">25057.473046537933</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.7564894111396083</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9.1562769700594639</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11552.675994157869</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">35520.965621058211</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">23965.533137489198</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.4393547102171513</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-9.2845050786698184</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13050.211179711876</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">49335.800024895434</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">36284.149490473341</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16.3152094536281</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.52223992564553323</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">14531.026654716856</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">23684.621388833562</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9137.2795246630812</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31.108842859988052</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">71.401115315674161</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12927.276339374626</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">24538.117647546969</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11579.732465312356</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.7574852287060985</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-67.1522936997942</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9707.6226847241596</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">31858.864094137953</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">22148.483924185086</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.86637787957246504</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-307.64077540994487</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13388.586204607314</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">24617.614860917474</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11228.162278430591</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6931720108876056</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">342.45618402708629</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">14199.537608710083</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">37927.247779326834</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">23726.016998605865</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.15767111465179684</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-38.970324636526591</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17845.335988846844</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">47297.248655646275</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">29451.754995684776</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.8988249352718549</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.57857000597490538</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">20038.662251875459</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">58038.466299873871</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">37996.905223063142</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.3196574387572164</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.5991170417579497</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18251.449113722367</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">49421.287648542755</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31168.518877381634</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.916849233220475</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.58585275177587448</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">20741.345316338047</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">52340.229834694299</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31591.967669123034</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.4143928832237946</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">526.0124344420102</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17917.909878510254</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">52489.918920533761</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">34570.594649140279</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">26.447686383854482</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-172.09251145190203</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15157.89298280555</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">49901.735925778397</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">34717.395256588992</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.2313284206333359</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2.541957113456776</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16503.469693952065</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">45619.50930923452</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">29114.808286861818</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">48.269169488149764</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17.921761933213833</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12121.291110668526</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">25874.867177853019</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13705.306897696342</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.86636128261302525</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">51.265451769235881</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13927.176956781517</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">8092.7110651928542</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-5835.3322528712761</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.9389895771094734</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">40.570072362743133</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9330.4300604129312</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">72645.568483701791</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">63311.199433711736</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.3416318130518485</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-9.3562039434375563</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11843.378344287317</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">67522.579180774061</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">55675.859204673696</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.1463519883157418</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3453.690765451769</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12473.012779658773</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">52266.344184425434</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">39792.185052778339</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.6387837748124595E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-3451.6565458408018</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">14655.438555068713</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">50232.03828619796</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">35576.533343291499</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-50.940416915621057</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-3217.8411637787954</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13802.038305782373</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">56052.207058354907</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">42301.109169488154</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.0186549824072244</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3208.3755228042219</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8930.657704308569</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">52461.20854079532</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">43529.532181504343</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-10.022953594901411</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.0430193188607966</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7227.3397729535955</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">55372.870966606955</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">48155.554147248266</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">90.441163778795698</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5937.1159795525464</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">50751.909746398465</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">44814.79376684592</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10.878145123813317</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">372.47766049259775</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4241.9983071101369</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">57484.306591648434</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">53231.430139414486</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.43367855008962702</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-372.61033658633733</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4191.9608643696474</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">43464.727300670565</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2000</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">39272.332757750824</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">92.32120095598485</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.46209254464584537</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4142.2480747527052</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">50190.385371439959</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">45955.816095731265</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.0219079864568803</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">42.525758481046267</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5370.3960366460869</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">41808.070932085255</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">36433.652987452711</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-79.112185487618675</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-131.72128726017394</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11177.63529841333</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">42079.509924317863</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">30980.986811392148</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.1923587598751952</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.8164376286260004E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8518.6119962822813</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">46592.910538405369</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">38068.106183363212</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.5876983336652857</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18.258859456947487</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10753.679745070702</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">47391.964901414038</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">36636.697458009672</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.7887539002854571</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2659.1594171147844</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11145.339507402243</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">49218.38094868217</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">38069.252687379645</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.93334661090088578</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2230.2849365996149</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">13173.610436168092</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">51903.825562968974</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">38729.28178018998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.2079930956648752</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">21.713138153090362</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17776.308670251608</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">62873.003416981963</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">45092.486753634686</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.72734515036845027</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.51208258647018334</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">25089.021609241187</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">43877.423501958387</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18787.674547566829</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10.290924782579827</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-19.643122220009275</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">23451.957047068976</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">48544.486281285259</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">25082.238309433698</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.6368054172475688</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16.92477262165572</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">27573.998506273649</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">58944.676728075443</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31366.041416384545</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.4363606187346418</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.89816105689438508</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">22664.076711146517</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">48254.829285002976</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">25587.316213237726</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.1351988315740531</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-20.330976565093284</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15223.833604527654</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">41075.971206930888</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">25846.774228573318</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.5020912168890659</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31.811458540795325</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">1.2281749983403039</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">19604.955586536544</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">15251.145590519816</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-5573.7448031600597</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.1145057425479639</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-30.42866626833964</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">1214.4327159264421</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16647.669820088959</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">78709.340436831961</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2275.2254730133418</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.9038836885082655</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2679.1128593241719</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">64329.781584013799</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18359.577142667466</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">22279.929247161926</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-108.8413629423062</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.8735643630086958</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2224.7442076611565</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">4026.289583748257</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">20545.851357631283</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95540.538376817363</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-212.55732125075082</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.33104295293102337</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.0501228174998163</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">75205.370776073818</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17553.697935338245</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">52616.837070968606</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-12.57529708557183</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.4106087764722172E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.79243842528048969</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">35075.383389762996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16720.978789085839</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">55337.623109606313</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-16.749757684392868</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.4586735710017879E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.1409745734581567</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">38633.339972117108</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">19846.013808670254</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">62502.643630086975</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.45200159331034628</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.7524397530372426</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.12238597888870431</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">42657.007236274316</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18510.688773816637</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">63675.028878709418</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.8965677487888888</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6617207727544321</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.12238597888870431</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">45162.484232888535</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17863.299641505677</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">60324.579599017452</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-4.5987187147325228</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.29004846312155691</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.4225253933479782</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">42464.216955453754</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18848.367191130586</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">68911.817300670518</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.53906924250851473</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6397463984598011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.3893314744738754</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">50063.699130319328</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16848.26355340903</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">59630.877607714283</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-15.148642368717972</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.9707229635692616E-4</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-3.3193918874102835E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">42796.122950275509</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18541.473843191925</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">61195.408125871334</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.1152094536280952</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.1030671181039631</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">42655.048795060742</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18232.921728739293</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">52581.051709486812</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11.27042421828321</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.70371108013012029</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.39580428865431855</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">34335.756489411135</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16650.136095067381</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">58835.796322113791</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.63763194582752436</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">42184.956515966274</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16521.177720241649</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">62220.720341233478</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.78267941313151534</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.61057890194516395</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">45700.325300404962</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">19250.11617871606</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">65857.384926641447</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.89012812852685497</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.6712474274712734E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">46607.54829715196</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16902.509460266876</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">63019.289384584743</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.9916351324411214E-4</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2.1576047268140403E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">46116.743012680075</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">21100.278828918545</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">69268.882958242044</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.9749053973325776E-4</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">48168.625107880231</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">22887.671778530173</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">167274.08218814313</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.643762862643563</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9.8983934143264953</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">144386.41040961296</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">19921.595963619464</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">-3742.0286131580733</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.1926243112261834</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.9787226980017278</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">-23666.268339640181</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17080.793998539466</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">78995.454255460398</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-3.3193918861197039E-6</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">61912.467635929097</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">22665.073358560712</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95014.306579034717</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.3497284165470476E-13</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.3618801035650267</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">72349.233220474009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">22897.663148111267</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">80678.804421429988</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-7.4354378277914884E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-4.0529774945230031E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.27202416517294242</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">57780.853747593435</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">23647.812520746196</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">80157.514468233421</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.2713270928765848E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4816.0459071898022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">56509.755190533091</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16278.420035849433</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.82984797185155679</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">65781.882655181573</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.1939852619226132E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.0529774945230038E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">44686.58686417048</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">23078.318628427271</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.82984797185155679</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">71155.038644028406</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2114.260074354378</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">48075.82822777667</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">24531.845249950209</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.16596959437031134</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">83270.679843988575</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">58738.668624443999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">21337.707760738234</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.6596959437031136</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">80873.95494124676</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.4612958905928428</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">59532.126188674236</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11363.207096859855</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">21.096793467436761</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">88708.569782247898</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.0954325167629291</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.3193918874220761E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">77323.170459403831</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">920.72395937064323</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">35.407090221071499</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">82544.249362676754</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.55052114452632284</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">81587.567791940513</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1215.511319126336</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">14.93709752373365</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">89116.753518887344</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.42571200955984873</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">87886.730814246825</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">791.39331474473875</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">14.386659364004514</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">92552.378075748507</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8.8019650799973448</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">91737.796136559773</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">919.39349731129255</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">15.844552877912765</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">86917.054152559242</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-11.352818163712406</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10.911770563632208</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">85993.168920533746</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">789.17305649604998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">39.958706764920663</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">91864.819897098845</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.9692624311226169</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">91025.745625705371</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1206.4720839142269</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">8.8627763393746264</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90296.137986456873</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.279622253203196</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">89081.08274845648</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">658.18663280886938</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.745601805749187</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">85785.564811790478</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.9343424284671047E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">85116.603233751579</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">513.07294363672577</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">21.26911969727146</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">66260.117168890662</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.2877912766381201E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">65725.722227643899</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">759.96308836221203</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">27.76671313815309</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">76938.98379705238</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.3193918874062362E-4</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">76151.253663612835</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">374.18993560379738</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">20.0282812188807</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">82586.1984797185</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.24473876385846116</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">82191.735524131975</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">938.6419040031866</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">21.150567616012747</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">79497.881013078411</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.659695943703046E-4</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">78538.088375489606</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">231.43185288455155</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">31.777401580030535</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">87046.08032928365</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.34116709818761193</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">86783.212241917267</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">483.50816570404299</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">23.296820022571865</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95380.291741352979</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6430989842661597E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">94873.470324636524</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">606.81550819889787</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">71.751045608444528</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">91406.691977029797</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.8089358029620999E-3</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">90728.119614286654</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">151.15358826263028</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">11.494290645953662</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95313.664110734884</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1525.3064130651267</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1525.3065790347207</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">96676.322644891436</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">674.66258381464502</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">8.6518289849299617</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">94081.292488216146</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.2097191794516929E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">93397.905978224779</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">858.59729137621991</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.4790546371904671</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95461.296106353315</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.2044413463452398</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">88.652393281550815</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">94598.424201686241</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">926.36904999004173</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">3.3275575914492466</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96833.353364203664</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6596959489470633E-4</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">95815.004197371032</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1109.0001991635131</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">23.183363207860317</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">85648.921763592909</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6437628626435635E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">772.35076014074207</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">84516.721763592912</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">539.63407023833236</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">22.435504215627699</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">74389.914253468756</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.42774347739497204</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.2061342362079267</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.22176857199762268</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">73828.272422492199</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">697.55719312221993</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">7.7621323773484692</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">76496.943570337928</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.4231560778065462</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">75791.418110602142</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1003.0229701918607</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">6331.6069508066121</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">88762.537519086502</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.8371174400849757</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">81425.484442010216</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">536.75944366991962</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">9.5426641439288336</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">84776.421645754483</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.5933081051163419E-4</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-4.9790878311093446E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.12016198632415558</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">84225.282579831372</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">559.89354710217083</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">14.448572661488415</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">94269.517718913892</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.5933081051163419E-4</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16.759609639514039</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">15.961760605457092</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">93695.225230697732</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">367.38860120825865</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">40.48233087698334</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96143.794204341772</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.61727411538206012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6596959436992454E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">95719.163662617008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">226.46282281086104</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">32.472316271659032</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96383.466490738894</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">96123.914077540991</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">718.75127796587651</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">28.314014472548628</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">97862.599289650112</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.88603863772148694</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6596959436992454E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">97116.420035849413</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">589.19026754298613</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">22.132842063333992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">97783.908086038631</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2.6395804288735256E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6596959437110381E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">97172.611372236599</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">365.55181570736238</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">30.783077740157999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">104879.00311358958</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-6.5458408019248232E-3</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.9874526986655994</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">104482.67476598287</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">492.0626369249153</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">74.242315607780654</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96908.453417313955</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.1169089822767355E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.6387837748124312</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">96342.117295691423</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">542.17380335922462</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">43.877945960300067</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">87946.137640244298</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-45.95196839938923</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">49.434010489278364</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">87360.085890924776</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">849.86589656774868</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4763.942873265617</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">83279.557691031005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">41.187114120693089</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.3193918874062277E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">77711.700889597021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">336.87751443935463</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">18.506804753369185</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">78658.669521343691</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.6387837748124543</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">78262.098088030267</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">414.32868618469092</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">52.182101838943105</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">92515.45014273384</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8.8875721967735508</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">92048.939354710208</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">532.31813051848894</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">15.862975502887869</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">92237.515401978337</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10.445595166965413</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.3674898758547434</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">91680.446723760193</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">826.86938192923049</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">21.026654716855873</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96220.851722764375</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.3193918874062271</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">95362.510090951328</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1307.3035583881033</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">18.835955652924383</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96240.872771028327</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-10.379340104892785</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6596959437031136</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">94914.733256987311</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">585.19275708690168</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">16.144028413994555</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">99167.128364203687</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.86304189072561899</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">98576.170918807678</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">130.0870012613689</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">15.364967138020313</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">100224.84622917083</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.66387837748124534</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">100079.39426077143</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">560.6904335125804</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">27.601075482971517</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">88815.242162583832</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">46.114618601872131</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-44.786861846909645</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">88226.950653588268</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">547.60343225121153</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">13.589623580959968</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">117246.39819458277</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">26.382410542388634</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.66387837748124534</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">116639.09052014872</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">407.35985527451373</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">86.872485228706097</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96208.481525592506</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.66387837748124534</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">95687.866774546899</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">73.156442939653459</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">14.904467901480448</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">82192.770366128927</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.13901613224457279</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">82104.709455287797</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">327.63310761468495</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">12.442574520347872</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">88011.120015933091</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.9038704109407156</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.4937263493328021</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">87671.044333798054</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">342.38428599880501</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">38.10907521742017</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90085.529535949012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.66387837748124534</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">89701.132304321844</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">57.688807010555664</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">18.919743742946292</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90713.746488083372</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.16596959437031134</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.16596959437031134</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">90637.303906924251</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">99.578536812056029</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">16.839706565757151</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">101311.04979087831</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11.230780720971916</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.3277567549624907</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">101194.6315475005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">101.37100843125539</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">8.8515899887140677</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">101557.50557989777</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-7.1698864767974495</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.1698864767974495</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">101443.22208723362</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">140.24629887804554</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">13.569474872203411</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">100927.25516829317</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.10953993228440549</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.4372966872468964</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">100773.5489344752</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">200.31288587930689</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">22.187121091416053</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">106680.8364704906</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-8.2984797185155668E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.1194649140277502</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2.4123016663347272</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">106458.41944831707</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.5140078337648548</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">17.367442740489942</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">102663.67225585874</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">102637.67134037045</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.2616012746464844</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">29.413529841333066</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">103365.32342826793</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.5767111465179579E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.1418376153488681</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">103332.63253004049</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.6544513045210119</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">17.721001792471618</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">110621.63951072162</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.7217685719976092E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-6.7217685719976092E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">110601.19683993892</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.817798579300272</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">12.604129323507932</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96105.776321118159</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.2370045807608037</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-4.5731262032795597</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">96086.117388634593</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.2287724888800373</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">72.994245502224004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">93695.471948151098</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.66388000000000003</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">93621.24893016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.4062399999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">6.4795299999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">73991.193539999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.31036000000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.79270000000000007</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">73982.997409999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.70322000000000007</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">13.898750000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">72732.932249999983</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.31036000000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.66400000000000003</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">72718.640639999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.85177000000000003</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">13.243539999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">80617.149059999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">80603.053750000006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">272.52803999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.013200000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">85513.670090000014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.0000000000000002E-5</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">85231.128830000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">281.31112999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">8.3947399999999899</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">86460.333079999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11.954000000000001</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">86170.627209999991</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">411.59253000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">9.5889200000000052</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">89864.043359999981</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.367E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">89442.838239999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">443.61894999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">12.968110000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">98528.306520000027</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2.367E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16.7</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">98071.743130000017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">578.29093</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">6.884909999999989</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">93110.56293</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">21.8</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">92525.387090000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">286.49501000000004</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">5.8858200000000069</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">93571.873739999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">21</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">93279.492910000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.4043899999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">3.409449999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">97106.048120000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">24.3</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">97100.234280000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.57599</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">5.6113099999999978</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">87659.627359839986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.7763568394002505E-17</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.2050800000000019</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=87632.88884+15.55121984"><Data
      ss:Type="Number">87648.440059839995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.0133700000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">15.909569999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">87456.604849999989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-2.0000000000000002E-5</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">87437.681929999992</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.7602399999999996</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">5.3824300000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">64281.212980000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">64272.070310000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.6553399999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">13.94758</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">71985.639169999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">71967.036250000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.7558299999999996</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">5.44313</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">86903.486479999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">86891.287519999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.7731599999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">61.177980000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">84083.062139999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.0000000000000001E-5</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">84017.110990000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.4871699999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">8.7592199999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">85686.617849999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">85674.371459999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.2643999999999993</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.2951999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">89116.284029999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">89104.724430000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.23787</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">8.1478400000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">94458.045669999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">94444.65995999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.2900499999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">2.9855</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">94355.750159999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.78933000000000009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">94347.685280000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10.520719999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">3.9081700000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">91012.466209999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.78933000000000009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">90998.826650000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10.84224</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">6.3489899999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95323.324039999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">95306.132809999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.8508000000000004</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">12.546659999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">87876.217179999978</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.7763568394002505E-17</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=87875.6998-17.8800800000317"><Data
      ss:Type="Number">87857.81971999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.1480299999999994</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">3.0638999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">87190.059929999989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">87179.847999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.8717799999999993</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.3792999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">69416.328080000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">69405.077000000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8.1426799999999986</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.8513900000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">77717.476259999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">77704.482189999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">42.927340000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">5.34884</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90436.01685</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">90387.740669999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">49.208030000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">8.67544</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">88268.825989999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">88210.942519999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">86.39612000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">13.15818</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">92154.850030000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">92055.295729999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">134.78368</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">6.97797</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90842.677330000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.14000000000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">90700.775680000006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">110.66563000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">53.568769999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">94586.542330000011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.14000000000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">94422.447930000009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">170.33666000000002</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.3131300000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">98353.876979999986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">98179.227189999991</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">61.748409999999915</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">11.9564</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95006.074529999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">94932.369720000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">73.804800000000043</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">20.59815</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">98134.563750000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.0000000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">98040.090799999991</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">65.130260000000007</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.4324700000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">91546.983640000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">91480.420910000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">69.181250000000006</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.87651999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">84875.84586999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">84805.788099999991</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">36.316209999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.67574999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">74213.910499999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">74176.918539999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">25.952169999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">14.944959999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">78697.589650000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">78656.692520000011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">31.806120000000004</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">3.5304899999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">89310.865180000023</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">89275.528570000024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">35.435270000000003</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.44580999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">79896.333599999984</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">79860.452519999977</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">75.754460000000009</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">13.52881</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90122.474159999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">90033.190889999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">52.01117</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.20157</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">88887.125920000064</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">88833.913180000061</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">44.309440000000002</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.2956199999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">92305.265499999936</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">92256.650439999939</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">24.066619999999997</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">19.655819999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95376.289120000059</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">95332.566680000062</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">20.269500000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">5.9864799999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">87180.681329999919</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.0000000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">87154.355349999911</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">17.045249999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.4766499999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">97717.995340000052</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.01</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">97696.483440000055</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">21.788099999999975</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">3.4916</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">84219.761630000023</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.5100000000002205E-3</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">84194.481930000024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">47.31440000000002</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.6757100000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">78525.838109999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">78473.847999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">81.057270000000003</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.9705599999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">71612.270200000014</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">71529.242370000007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">79.857810000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">11.019159999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">70505.540540000016</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.6390000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">70414.597180000012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">88.549369999999996</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">7.5949499999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">79585.221419999987</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.6390000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.8559999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">79489.010709999988</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">74.125439999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">7.8044200000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">84868.733840000015</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.6390000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">84786.737590000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">86.21951</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">5.2474399999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">91700.403350000008</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">91608.936400000006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">113.15302</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.5635599999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">88125.628379999995</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.13278000000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">88010.779020000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">88.766089999999991</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">7.9919599999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">98909.722420000006</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">98812.964370000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">108.57928</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.53939</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95086.249130000011</Data></Cell>
    <Cell ss:StyleID="s145"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.13278000000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">94975.99768</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">94.459890000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">2.3001399999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90948.520100000023</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.6390000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">90851.693680000011</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">197.96270999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">7.2553100000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">101612.83887000001</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.6390000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">101407.55446</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">78.505499999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.87042</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90603.755859999976</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.6390000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">90523.313549999963</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">43.56962</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">5.4649399999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">81847.605930000005</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.6390000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">81798.504979999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">79.892330000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">9.4135200000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">74583.092319999996</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">74493.786469999992</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">79.546869999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">3.66682</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">73851.28327</Data></Cell>
    <Cell ss:StyleID="s143"/>
    <Cell ss:Index="11" ss:StyleID="s144"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">73768.069579999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">121.29298</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">19.713999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">84076.021090000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">83935.014110000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">52.730019999999996</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">2.6806399999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90254.211020000002</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">90198.800359999994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">107.21058000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">8.5786800000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90573.393530000001</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">90457.604269999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">46.290910000000004</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">11.302239999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">93162.457380000007</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">93104.864230000007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">25.00262</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">6.5540399999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">98402.692429999996</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">98371.135769999993</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">49.790030000000002</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">2.8123899999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">92510.771300000008</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">92458.168879999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.61897</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">12.373209999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">94633.056339999996</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">94613.064159999994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">65.681119999999993</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">7.4567399999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">103556.42248999998</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">103483.28462999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">28.043530000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">8.5408200000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">93010.030259999985</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s146"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">92973.445909999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">54.251829999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">11.250690000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">88303.543720000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">88238.041200000007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">113.94673</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.4617100000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">74355.683319999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">74237.274879999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">95.784059999999997</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">7.0711400000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">81610.346690000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">81507.49149</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">46.824959999999997</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">13.75919</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">92311.195999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">92250.611850000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">43.496639999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">3.6274200000000021</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">93767.136809999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">93720.012749999994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">50.664230000000003</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">28.810919999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">92630.771240000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">92551.296090000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">64.89425</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">7.0841000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">99762.112119999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.6050000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">99690.087719999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">42.491099999999996</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">23.577830000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">105589.89912999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">105523.8302</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">54.261940000000003</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">21.891960000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">97940.810549999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">97864.656650000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">94.89761</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.0882700000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">101377.19680999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21950999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">101276.99142000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.347589999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">43.458160000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">106768.38273</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11629</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">106651.46068999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46.377249999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.941610000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">98468.303430000014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6390000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">98408.918180000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62.466059999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">39.899480000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">94940.234089999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.0000000000000002E-5</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">94837.868570000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64.620930000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.6829999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">80104.47484000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.069E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">80033.170910000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.578169999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.269819999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">83779.130969999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.15527000000000002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">83732.282980000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76.467960000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.198040000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">97057.149149999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">96968.48315</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52.10577</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">24.805299999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">99245.522960000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1939999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">99168.61189</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.405639999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.70382</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">102333.78830999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">102264.67885</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67.423469999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.1135000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">103356.9938</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-0.20368</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">103280.45683</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.434449999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">29.29664</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">103456.23412000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">103351.50303000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65.830650000000006</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">47.184810000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">107984.49375000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-1.196E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">107871.47829000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.447110000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">26.603130000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">104829.40408000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-2.8E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">104779.35384000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.29392</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">42.465580000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">107781.43019</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">107689.67069</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41.664699999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.6522200000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">105169.46264</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-1.3389200000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">105120.14572</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38.164709999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.0776700000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">99192.195059999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">99147.952680000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46.528870000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">21.56345</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">86340.210720000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">86272.118400000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.997979999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.335600000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">84749.175789999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">84714.842209999988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.327289999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.3354599999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">103871.29771</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">103819.63496</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29.027139999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.482190000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96023.237979999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">95985.72864999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35.317569999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.961179999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">108621.13152999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">108570.85277999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43.556069999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.601039999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">108354.92866000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.5116400000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">108291.25991000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.583929999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.588130000000021</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">106828.29080999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">106787.11874999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">34.918579999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.388859999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">112771.13184000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">112716.82440000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.64274</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.646300000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">103473.69107999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">103445.40204</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.902429999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.2097700000000042</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">114964.14983000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">114934.03763000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50.646790000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.812209999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">106610.29340000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">106543.83440000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56.561949999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.491070000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96989.663310000018</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">96915.610290000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52.906980000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.43696</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">89883.376210000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">89827.032269999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54.095939999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.8901700000000012</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">89042.139159999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">88982.153049999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.019680000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.298449999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">103987.86631000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">103920.54818000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37.061610000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.33775</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">102960.98978000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">102909.59042000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43.310739999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.297590000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">111335.74103999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">111278.13270999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54.47287</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.096369999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">109797.86339</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">109739.29415</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56.370660000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.6525300000000058</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">112084.93616000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">112021.91297</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58.70955</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.5481999999999969</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">114901.23312999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">114839.97537999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43.170139999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.4229999999999858</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">106015.53714</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">105963.944</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46.301949999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.7273000000000027</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">118875.50928</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">118825.48003000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.554879999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.2438500000000059</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">110769.89481000033</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">110728.09608000034</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.70655</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.1955599999999977</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">97197.692979999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">97166.790869999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.054259999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.9553000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">94925.911550000004</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s151"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">94889.901989999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.682660000000006</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.9805800000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">91806.106100000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">91758.442859999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.819089999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.6447300000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">103478.21799</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">103424.75417</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.95814</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.2324999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">108889.89567</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">108859.70503</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59.568269999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.9344199999999985</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">109295.93121000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">109231.42852000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53.2117</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.668770000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">108985.97738</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">108916.09690999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.38635</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.0291399999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">118145.52144</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">118093.10595</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.340800000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.640690000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">113312.78542000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">113256.80393000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.17689</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.6835799999999943</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">111962.97976</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">111919.11929</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.838120000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.6324100000000037</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">121525.864</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">121481.39347</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.27234</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.9592900000000011</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">107044.00622</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">107004.77459</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35.017519999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.1649899999999977</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">99548.455659999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">99511.273149999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.359830000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.1206499999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95656.369300000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">95614.888820000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.54852</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.0292100000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95302.012259999989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">95265.434529999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42.710970000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.7672999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">88001.636400000018</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">87954.158130000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.779880000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.6990699999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">78162.779910000012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">78124.300960000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.373939999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.8002700000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">89580.948500000013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">89556.774290000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.403099999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.4775700000000036</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">103379.21098</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">103355.33031</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.2389299999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.0982999999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">117028.71706000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">117016.37983000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.42257</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.9554699999999938</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">112615.76205</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">112592.38401000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.08972</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.1284999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">114000.75385000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">113979.53563000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38.14199</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.7152400000000054</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">106366.14675</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">106324.28951999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.378509999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.5314999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">99638.556270000205</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">99617.646260000212</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.68984</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-10.83023</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96520.611569999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">96505.751959999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.352170000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.1442000000000014</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">72768.786800000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">72727.290430000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.757059999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.3975</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">79489.632070000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">79473.477509999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.364380000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.9343999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">94712.725820000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">94692.42704000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.91966</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.2655999999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96822.521070000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">96809.335810000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.580869999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.0208000000000013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">105899.11632000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">105878.51465000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.8672</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.149569999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">115475.08042</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">115438.06365000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.2883</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.9637999999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">119624.23145000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">119609.97935000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2307399999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.9352700000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">115938.55149</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">115930.38548</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.16483</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.5427000000000044</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">114063.73134999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">114060.02381999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.449530000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.4028399999999968</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">117702.21636999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">117686.364</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3955599999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.2681999999999971</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">107804.34473999953</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">107799.68097999952</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9162300000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-29.244680000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96743.505860000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">96769.834310000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.75894000000000006</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.5786999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90005.428780000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">90000.091140000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.9896900000000013</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.98</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">92612.54389999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">92602.574209999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.2029699999999988</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.0000600000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">119627.92135</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">119615.71832</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.5277799999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1220000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">101220.01381</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">101210.36403</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7530899999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.0826700000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">111142.18894000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">111133.35318000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.14452</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.64</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">114482.53942</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">114462.7549</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.27278</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.218799999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">111670.61906000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">111659.12748000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.11985</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.538600000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">112645.88102</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">112638.22257</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6673699999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.72499999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">110948.58770999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">110946.19533999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.34222</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.7727299999999957</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">114643.92718000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">114636.81223000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5075399999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.0278000000000027</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">109775.98060000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">109771.44526000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4995400000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-10.26782</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">105367.81511000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">105375.58339</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0273099999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.6505999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">93330.62883999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">93325.950929999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.19702</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.0199</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">95603.089390000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">95600.872470000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.55074</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.8461</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">109387.97221000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">109375.57537000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7579500000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.3695500000000012</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">103239.24639</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">103234.11889</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6469400000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.08</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">116624.01613</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">116620.28919</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1443099999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.8129499999999972</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">116757.19955</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">116754.24228999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5815999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">22.240700000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">116314.12239</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">116290.30009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30.729509999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.01</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">119067.03295999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">119035.29344999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.038580000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.2773999999999943</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">113196.27056</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">113169.95458000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1874200000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.58599999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">117859.0944</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">117857.32098</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9473500000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.422000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">110777.60806</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">110771.23870999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0807800000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.0994499999999974</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">102949.96604</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">102943.78581</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.9866400000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.1903999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">98882.253590000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">98873.076549999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.31523</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.9732700000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">96362.477589999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">96342.18909</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.44116000000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.0337999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">107492.51843000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">107488.04347</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.66891999999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.9750000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">112329.24073</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">112326.59681</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.382939999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.9035000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">117084.52876</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">117056.24232</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.88644</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.6623600000000023</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">113826.17117000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">113811.62237000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.076630000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.95759999999999856</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">123972.81478999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">123949.78055999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9470899999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.1109000000000018</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">121200.63016999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">121191.57217999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.93042000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.9177999999999962</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">113726.94252000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">113716.09430000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3123699999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.2749999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">125093.99133000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">125091.40396000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0249999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.45214</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">116900.66106999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">116881.18393</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3482599999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.222939999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">105284.75886999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">105281.18766999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5375499999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.3301999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">97990.346280000012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">97986.478530000022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1932400000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.967799999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">98721.629809999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">98706.468770000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2702300000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.2302000000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">110394.62548</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">110389.12505</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2642299999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.198</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">112044.22398000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">112040.76175000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.99795999999999985</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.8685</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">116926.89601999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">116923.02955999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.5263900000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.6067000000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">149157.3927400001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">149151.25965000008</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">13.970640000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.1220999999999988</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">90725.307779999988</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">90707.215039999995</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.3483799999999988</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.1492099999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">166930.56501000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">166919.06742000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.2329399999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.0264200000000057</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">66475.012059999979</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66469.752699999983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.80205000000000015</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.7650199999999971</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">124376.08583000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">124370.51876000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1453000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.2457199999999933</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">113728.59025000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113719.19923</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.46027</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.3711800000000078</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">110057.80030999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110050.96885999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.7996099999999986</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.6294799999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">100692.50646</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100678.07737</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.50400999999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.19848</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]+R[1]C[-6]+RC[-5]"><Data
      ss:Type="Number">99374.199320000014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99350.496830000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.93481999999999987</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.2141800000000078</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>3</SplitHorizontal>
   <TopRowBottomPane>376</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="SD - tabak">
  <Table ss:ExpandedColumnCount="10" ss:ExpandedRowCount="387" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="154"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="64"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="74"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="58.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="75"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="68.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5" ss:StyleID="s131">
    <Cell ss:StyleID="s129"><Data ss:Type="String">Hotovostné plnenie spotrebnej dane z tabaku (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s130"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s132"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s133"><Data ss:Type="String">výber dane DÚ</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s134"><Data ss:Type="String">výber dane CÚ</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2781457634152"><Data ss:Type="String">akruálna daň </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="26.625">
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">doruby</Data></Cell>
    <Cell ss:StyleID="s139"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">dovoz</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">sankcie</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2555.9282015534754</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5534.8006373232429</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9991.8909911704177</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4457.0903538471748</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4088.1794795193518</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8077.8356901015732</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3989.6562105822213</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2312.5177255526787</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4829.8412666799441</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2517.3235411272653</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4180.7408550753498</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6873.307873597556</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2692.5670185222066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4499.536646086437</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9898.8112593772821</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5399.2746132908442</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3460.7433446192658</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9783.7707959901745</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6323.0274513709091</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4724.0126136891722</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8115.2520414260107</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3391.2394277368385</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3397.7554272057359</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7627.9271393480722</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4230.1717121423362</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3903.8206532563231</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7717.8470092279094</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3814.0263559715859</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4233.9997676425683</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8326.4177454690289</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4092.4179778264615</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3914.4028745933742</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7486.1918940450105</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3571.7890194516358</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3544.8349266414389</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7328.6747958573987</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3783.8398692159599</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4890.5612095864035</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8581.7811425346863</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3691.2199329482833</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3445.3541791143862</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8338.9610934076882</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4893.6069142933011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4896.2166235145723</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7334.6269103100312</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2438.4102867954593</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3246.5160326628161</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6977.2577308637065</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3730.7416982008908</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4167.7576180043816</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8367.7922392617656</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4200.034621257385</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4732.4341432649544</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8965.6768445860725</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4233.2427013211172</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5127.0888269269062</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9143.3269069906382</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4016.2380800637316</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2930.9622585142397</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6910.1144725486292</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3979.1522140343895</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7457.0700059749042</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12052.769368651658</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4595.6993626767535</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2942.6893381132577</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6086.5972117108195</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3143.9078735975613</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8165.1773219146253</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11704.450019916349</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3539.2726980017242</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4001.0703379140937</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8446.306188010356</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4445.2358500962628</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.5670517161256057</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5711.6281949146914</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8564.3551211578033</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2852.7269262431118</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0866361282613024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.5852320254929295</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4294.031998937794</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7225.6950348536157</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2928.5763997875601</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.4408052844718853</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3861.7284073557721</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6742.0398376817357</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2880.3114303259636</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20779393215162981</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.2679081192325565</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3767.5354179114383</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7411.9541426010746</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3644.2109307574847</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.817586138219478</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7902.4260771426671</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11892.659969793533</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3990.2006987319919</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.3037392949611633</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4998.5820221735376</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8654.631866162119</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3656.0166500697078</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.14140609440350527</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-10.667823474739427</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2604.1686251078804</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6931.6401214897414</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4327.612902476264</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2488216158799705</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10198.78566686583</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14036.947971851556</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3838.095917147979</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4976432317599415</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2854.0340901546838</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8395.1843955387376</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5541.1503053840543</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31072827458009694</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8990.494025094602</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11806.595837482575</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2816.1018123879721</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.9909380601473803</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3983.5079001526915</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8535.7558686848533</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4552.2479685321623</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.0199827391621854</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5461.5869348735305</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11612.501503684525</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6150.9145688109938</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3366859191396143</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2792.6580030538403</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5290.5062935670176</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2497.8482905131777</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8179539268406026</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9115.680873663945</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14309.436961428666</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5193.7560877647211</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.7279482838743938</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5998.3829582420494</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10380.821034986388</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4382.4380767443381</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.629605988182965</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4790.2698001726085</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10749.275788355575</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5959.0059881829675</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.2694682334196372</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9081.7071300537737</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15387.889012812851</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6306.1818827590778</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.8082387306645424</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5359.6679280355829</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11834.769391887403</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6475.10146385182</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1228174998340304</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.44280687777999073</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9252.2010555666202</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15504.091933877717</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6251.7680608112632</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.2304985726614879</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3959.6230166633468</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11812.174463918205</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7852.5514472548584</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6594967801898695</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7999.2443736307505</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14857.773059815443</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6858.5286861846926</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.3636393812653527</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8406.0634667728864</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15091.942591117306</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6685.8791243444193</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.286866162119098</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5529.4936599614948</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12765.94101440616</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7236.4805483635391</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7185819557856997E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.7006615548031601</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6991.1980681139212</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12209.171831640442</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5217.9465777069636</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.49030737568877381</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5401.5524131979018</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8239.8870012613697</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2838.334588063467</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0121157803890326</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4592.1386509991371</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8504.6460067715598</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3912.5073557724222</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.11830312686715792</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6703.5476000796652</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12056.325954325166</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5352.7783542455018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.0957312620327955</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6057.7252539334795</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10023.120805948351</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3965.395552014872</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4586735710017926</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10019.015435172276</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14620.927570869015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4601.9121356967398</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.0125141074155213</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4648.1786496713803</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11709.960917479919</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7061.7822678085377</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.26903671247427469</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6023.8282546637447</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8934.4631514306529</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2910.6348967669073</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17370377746796786</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6355.1634800504553</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12096.832337515767</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5741.6688574653117</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.61763924848967666</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7398.4984066918942</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14213.58022638253</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6815.0818196906357</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.69298944433379805</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6562.5429529310231</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13328.483363207859</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6765.9404102768358</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3171015070039167</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6746.7327557591443</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10597.425728606519</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3850.6929728473742</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.7479253800703711</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10167.488880037177</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">21355.652147646553</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11188.163267609376</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29277036446922922</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7759.4282679413127</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9017.3087034455275</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1257.8804355042155</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.81705171612560568</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4386.0295093938785</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9906.0849930292752</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5520.0554836353976</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2177720241651731</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3124.3964349731168</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13823.325877979158</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10698.92944300604</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.952542654185752</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5875.4506406426299</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6927.8452233950711</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1052.3945827524412</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.9228042222664801</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6935.0892584478515</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12437.635374759342</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5502.5461163114896</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3450175927770034</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8526.2066653389084</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15122.240189869215</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6596.0335245303077</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2183495983535815</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6642.0757817167887</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12943.978257983137</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6301.9024762663475</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2030472017526392</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7340.0977228971642</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14557.120759476862</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7217.0230365796979</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.5498904600677157</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8163.3714399522005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17247.550013277567</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9084.1785733253673</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.3196242448383455</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7453.6845249950202</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14812.840619398517</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7359.1560944034973</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.79911040297417513</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6926.9485162318269</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13216.52750780058</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6289.5789915687537</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.9998672243245039</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7640.4052313616148</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">16025.19957843723</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8384.7943470756145</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17898161056894374</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4571.2842063334001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6364.3699130319328</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1793.0857066985327</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.9608975635663545E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6876.9019119697268</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9186.3918210183892</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2309.489909048662</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.6207926707827125</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6014.0652592445058</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9928.1386078470423</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3914.0733486025356</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.40652260505875326</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7031.4793533824595</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13914.567698997544</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6883.088345615085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1963387107481909</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7041.2338179645485</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12008.770420898889</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4967.5366029343404</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.2634601341034322</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6835.3301799110395</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12423.531779857929</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5588.2015999468895</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30432184823740288</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8005.0828188275909</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13985.591957113455</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5980.5091382858645</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.40672508796388501</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7659.3987585474333</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14959.147829117705</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7299.7490705702712</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0631016397795925</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6907.2776671313813</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12923.101656376552</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6015.8239892451702</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.7871937860983866</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8267.6654716855865</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14167.831507667794</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5900.1660359822072</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.7493195246630826</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7074.2798911239461</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13349.710582221338</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6275.430691097391</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.326760937396269</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10649.271990971254</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">20461.647693022634</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9812.3757020513822</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1640111531567416</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6440.3887007900148</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10283.915242647547</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3843.5265418575323</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28619796853216489</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5264.1198632410542</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9863.7113768837553</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4599.591513642702</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1241120626701187</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6129.3462789616942</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12986.184256124277</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6856.8379771625832</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.0921131248755227</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9064.7808869415112</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15027.979779924317</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5963.1988929828058</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.73288853482042093</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8694.2971187678413</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15453.800756821347</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6759.5036380535048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.55785700059749044</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9251.3799375954331</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">18091.120354511055</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8839.7404169156198</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.276140211113324</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12912.488050189204</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">21753.395927106154</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8840.9078769169482</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.66762929031401452</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8000.8640709022111</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15724.557475270531</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7723.6934043683195</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.64439354710217078</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10224.246398459802</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17413.923650667202</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7189.6772522073989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.67947951935205464</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9936.1970722963542</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">20210.358600544372</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10274.161528248018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6673305450441478</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9864.8160061076796</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">21059.759875190863</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11194.943869083183</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.3985593839208654</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20873.770630020583</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">37896.631192325571</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17022.860562304984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.24971785168957047</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10255.163181305184</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11854.549936931555</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1599.3867556263704</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.47694018455818887</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3471.2967934674366</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7595.8210250282136</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4124.5242315607775</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.56501029011485093</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4928.4907388966367</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8963.4123249020777</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4034.9215860054414</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45907189802828136</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10965.438923189271</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15353.472575184227</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4388.0336519949569</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11491734714200358</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11001.915156343357</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">22163.504879506072</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11161.589723162717</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.85441147181836286</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27659.695014273384</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">48844.626316138878</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21184.93130186549</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.61060213768837546</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17910.669123016654</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">28115.834219610966</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10205.165096594312</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8990240987851021</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5842.9538272588461</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7812.0173869747186</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1969.0635597158725</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53442209387240258</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9907.5569607647885</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13792.680564960499</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3885.1236041957113</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0334594702250546</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10219.885580561642</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">19771.487306645424</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9551.6017260837834</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21270663214499103</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10344.215694084844</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">16163.724025758487</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5819.5083316736436</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2513111597955247</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20691.604461262694</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">27560.582307641238</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6868.9778463785433</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46265684126667994</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5527.2421496381858</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12444.905025559316</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6917.6628759211299</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2919073225785034</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8999.2177521078138</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15978.870483967337</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6979.6527318595245</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8842528048861453</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12895.221469826729</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">20092.369879838014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7197.1484100112857</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15269202682068644</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17862.522140343888</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">44867.061256057888</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26946.71929230565</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9051649737768042</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">57.819823408351589</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13498.482506804754</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15943.413131514308</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.834760671844918E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21552811524928631</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2444.9589723162717</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">92.432251211578034</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11840.938090021911</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.43193254996001351</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5152692026820689</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">11748.073906260373</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.524331142534685</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">20911.737300006633</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2194118032827086E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16255062072628296</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20860.160774746066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77.801301201619864</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">27129.180329283674</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.263692491535551E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15010290114850958</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">27051.441665006969</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81.439022771028348</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.0912168890659233</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">26114.29650136095</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2390957976498704</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18445860718316404</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">26030.618382792272</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.543118900617408</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.7978822279758342</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">28525.258381464515</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.3320387704972454</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.9757352453030603</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">28496.047301334394</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.7581491070835815</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.73345283144128</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">27217.509948217485</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.2984797185155679E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.2389431056230489</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">27212.75096926243</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-110.63111597955255</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">20.553309433711743</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">28150.290138086704</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.0411272654849628</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2138352253867091</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">28261.962381331741</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99.477195777733513</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.572852685388037</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">23256.02622319591</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.9043351258049517E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.6871473146119631</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">23156.555931753301</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.563333997211711</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.043417645887271</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">21086.735494257453</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6596959437031137E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.465013609506737</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">21075.171994290646</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">34.8390094934608</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.315806944167827</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">25495.033276903669</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.3193918874062275E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.77965876651397459</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">25460.194599349397</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.568844187744808</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">135.17061674301266</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">27309.686284272721</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.209486822014207</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">27265.117440084974</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.323408351589988</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.435205470357831</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">30352.187379672043</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.4032729204009824</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">30341.863971320454</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.052778331009762</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.955818893978623</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">31986.45909181438</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.3152094536280945E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2741352984133299</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">31923.449465577905</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.1432649538604531</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.904036380535086</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">30448.618396069844</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.9790878311093405E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1280621390161318</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">30441.524921994293</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19650799973444866</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">26.330428201553474</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">32260.181212241918</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6596959437031137E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.71622518754564157</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">32259.984538272591</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0738232755759149</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.842262497510456</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">30336.341930558319</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6596959437031137E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.68415986191329747</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">30328.268273252339</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.37399588395405958</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.645289782911767</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">36016.289268406021</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5872668127199097</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">36015.91527252207</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8677886211246095</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.895870676492063</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">54200.827345150363</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6596959437031137E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1436300869680673</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54194.959390559641</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">189.88787094204341</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">50.920500564296624</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">150321.31996946156</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.72901148509593039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.199395870676492</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">150130.70308703443</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.4803823939454288</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.587708291840936</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2042.3172475602471</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.72901148509593039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2393613490008628</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2036.5658766513975</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.232656177388304</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">21.166985328287861</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1295.2805483635395</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.97228307774015799</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1279.0478921861513</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.716955453760871</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">25.347142003584942</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5633.6127763393742</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9874526986656044E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9289982075283809</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5619.8659463586264</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6008099316205273</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">21.431993958706762</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7095.5378908583943</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3070105556662019</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7092.9370809267739</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.220739560512513</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.645054106087766</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">19367.71721735378</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1188674234880169</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19353.496477793269</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.0180242979486156</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.575204142601077</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">24575.650269202681</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9916351324437361E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5334594702250546</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">24570.612328553409</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.740025227378343</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.704121025028213</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">30587.469504746728</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6437628626435635E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.59134966474141937</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">30560.713041890725</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.92458341631813</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">25.886277633937461</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">34036.461524928629</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.9624908716723093E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.48021642435105888</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">34023.586566421029</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.905795658235411</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">24.592586470158665</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">37205.769020115513</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3692159596361946</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">37192.86322445728</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25220739560512512</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">26.272888866759612</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">32310.323220142069</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748120773E-6</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.813051848901281</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">32310.071006107679</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.240191196972713</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">79.718814313217806</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">34817.533836885072</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25124477195777734</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4490141406094406</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">34806.042400916143</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.022671446590984</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">44.793239394542915</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">32908.957146650733</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20580229701918609</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">32896.934475204143</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.6652061342362074</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">28.748224125340236</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">29391.099581756622</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.13941445927106152</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.89590387041094077</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">29382.228573325367</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.81919272389298281</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.324434043683194</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">27921.26892750448</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.9832702648874722E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6198632410542388</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">27920.589149239859</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.873531169089821</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">33.827175861382194</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">33977.124652791608</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2486224523667264</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">33966.211288919869</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.3538139812786287</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">25.356217552944301</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">37732.894964814448</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.22910442806877779</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.8717718913894974</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">37723.541150833167</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.0211113324039029</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">24.776431985660228</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">39884.947055699398</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.6471486423675098E-5</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.5125141074155215</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">39875.696839938922</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.6005443802695343</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">33.17525127796587</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">39522.403246365262</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.9832702648874722E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.6493394410144061</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">39517.802748456481</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.72867290712341493</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">37.496783509261107</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">43682.549531965742</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1032662816172076</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">43681.860691761271</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.41625174268074083</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.074387572196773</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">44487.725068047534</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.26229834694284004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.83280223063134828</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">44487.308816304852</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.834760671844919</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">22.88431919272389</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">70441.533890991166</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3151762597092214</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">70418.961428666269</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45422558587266809</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">27.844752041426009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">85097.238282546634</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.6471486423686428E-5</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0528447188475072</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">85096.784056960765</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.577341830976565</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">31.48635729934276</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">96604.33538803691</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.56429662085905863</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.27132709287658502</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">96600.757999734444</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.155214764655113</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.087183827922722</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">233982.26706167427</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.60024563499966799</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">233950.54755028876</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0706366593640044</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.853880369116379</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">54.497078935139079</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3328022306313483</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">53.426442275775074</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0980548363539799</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">24.993530505211442</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">25.314440682466969</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.50899555201487079</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">24.216385846112988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18216822678085373</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">24.577960897563567</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1185.6156582354113</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.63977959237867621</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4456615548031602</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1184.7937104162518</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80.845316338046857</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">21.008334329150898</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14168.536117307309</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.63977959237867621</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1710482639580433</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14088.33058056164</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.886277633937461</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">21.12412766381199</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10830.647873265618</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2107880236340702</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1285932417181173</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">10818.550807608046</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8324370975237336</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.100428201553475</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9950.3310728274573</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57.038372170218409</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6100378410675162</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">9889.4602635597148</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.617904799840669</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.272708291840932</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">25628.520459071893</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.66371904667064996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.7896169421761932</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">25630.802082918406</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">307.92119763659298</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.136974374294628</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">20753.337442740485</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-56.695213436898364</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.5846444931288588</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20502.111458540792</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.9351390825200818</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.384385580561641</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">48763.854945893909</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.37635265219411801</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8905264555533428</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">48760.296159463585</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.625672176857199</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.023577640576249</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">21245.320391024365</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6140211113324037</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">21231.694718847506</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29512713270928764</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.073206532563233</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">45926.256969063252</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.5933081059547473E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1032330876983336</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">45925.962001261352</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6648741950474673</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.195644957843722</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">126103.64876418508</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6000000000000001E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.9790000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">126096.98404999003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17244999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.732940000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">241928.37148</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38398000000000004</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">241928.19902999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.89856</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">21.379789999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">129.69907999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.64030999999999993</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">127.80051999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.70571000000000006</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.869510000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">460.46959000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.93719000000000008</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">459.76388000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1905999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.107610000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">562.9833900000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3236300000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">561.79279000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.37742000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.959519999999983</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1428.52637</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6000000000000001E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2666</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1428.1491100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.82428</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">25.447749999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3491.7877099999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53565999999999991</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3478.9634299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.40016000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.390490000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11982.667669999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.6599999999999988E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">11982.26751</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.0491000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.805050000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14802.262480000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29369999999999996</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14797.213380000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2338199999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.119790000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17984.934110000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16212000000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17983.700290000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5550299999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">24.097960000000022</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">43506.210790000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2520000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">43504.655760000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.044</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.673239999999961</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">44734.965070010105</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.2000000000000003E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26787999999999917</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">44733.920750010104</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9331999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.81474000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">55459.436780000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11551</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.2390000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">55456.388070000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.34456999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.44415</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">32278.606840000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.11551</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.1700000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">32278.377780000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49458999999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.052899999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">39739.235720000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.05</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">39738.741130000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6954800000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.03848</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">54639.440269999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19040000000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54637.744789999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.71345000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.47831</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">47258.118069999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.26234</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">47257.404619999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.4369700000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">20.02347</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">52048.233680000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.7489999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">52042.796710000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.74996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">20.61495</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">56640.695350000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.96334000000000009</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">56638.945390000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.14751</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">24.477820000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">60463.849119999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1206</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">60460.701609999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4323899999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.816560000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">58948.936180000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.9740000000000009E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">58946.503790000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0630900000000008</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">22.332000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">52175.529320000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2452799999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">52167.466229999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.4049300000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.74165</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">49289.045810000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29919999999999997</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">49280.640880000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8646499999999993</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.47972</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">50840.968859999943</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.9000000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">50835.104209999939</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.678099999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">20.905080000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">47550.023370000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19371000000000002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">47524.345270000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.1E-4</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.284360000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">80914.101129999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">80914.100219999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.2624499999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.836319999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4527.6483200000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4520.3858700000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.02699</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.666409999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">57617.375910000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">57607.348920000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1835</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.951360000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">50368.8747</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">50368.691200000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8085299999999993</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.841840000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">55552.970759999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">55548.162229999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.6228199999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.328850000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">58254.90352</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">58250.280700000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1464799999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.44281</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">55325.648350000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">55321.50187</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.5127199999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.58616</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">59398.452019999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">59392.939299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.2977300000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.387779999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">56879.130689999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">56875.83296</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.7364099999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">26.093310000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">50639.38106</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">50635.644650000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2641199999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.78816</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">46170.687000000042</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">46169.422880000042</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.732670000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.94135</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">47279.087829999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">47268.355159999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.91749999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.085690000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">33025.357940000002</Data><Comment
      ss:Author="Stanova Nadezda"><ss:Data
       xmlns="http://www.w3.org/TR/REC-html40"><Font html:Face="Tahoma"
        x:CharSet="238" x:Family="Roman" html:Size="9" html:Color="#000000">Od 2012 zmena v spôsobe akrualizácie, pripočítajú sa aj sankcie z colných úradov.</Font></ss:Data></Comment></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">33014.354749999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.9199999999999592E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.97119</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">60884.89691000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">60872.918800000014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.5285199999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.014959999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">55218.832609999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.04</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">55201.289129999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13299000000000069</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.695620000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">46302.478489999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.40644000000000008</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">46288.649879999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1633999999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.93407</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">59926.52117</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.98283000000000009</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">59914.423699999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23318</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.013849999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">59034.694060000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20200000000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">59015.447030000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.95811999999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.935780000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">66409.792719999983</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.97778999999999994</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">66397.898819999988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.158570000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.316129999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">51466.642209999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.434</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">51447.167509999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14729999999999926</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.940930000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">42063.070810000034</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0560699999999998</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">42045.98258000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8867900000000009</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">22.202009999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">71754.859150000018</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21350999999999998</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">71730.770350000021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.79984999999999851</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">27.956979999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">42138.220640000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.5E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.122</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">42109.464760000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.48665000000000147</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.63748</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">52127.873009999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.1999999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">52114.748879999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.4175800000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.21551</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">46329.269050000003</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.0000000000000001E-5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.1990000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">46308.635950000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6423200000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.7264099999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">43154.858200000002</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.222</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">43142.48947</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6465000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.594149999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">49528.896110000001</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.11841</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">49514.655460000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.32533999999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.375</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">48726.043380000003</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.32856999999999997</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">48713.34304</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3583299999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.085889999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">58442.713030000006</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.53822999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">58425.268810000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7490199999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.1207600000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">53400.550450000002</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.16908000000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">53389.680670000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1192299999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.695399999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">62593.801849999989</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.18837999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">62576.987219999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.8197600000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.4153700000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">58319.140570000003</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.13838</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">58319.544959999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.6968699999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.5480499999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">68997.954689999999</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.18837999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">68985.709770000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2483299999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.3369199999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">42817.098430000005</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.31395999999999996</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">42806.513180000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.90604</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.6749600000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">47148.274440000052</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.16256000000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">47139.693440000054</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8498299999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.89567</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">56887.48285</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.2749999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">56876.737350000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.54779</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.83201</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">42649.055309999996</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.2769999999999991E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">42637.675510000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.309709999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">41837.356890000003</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">41827.047180000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.8217400000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.2695499999999988</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">53393.892759999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.68110999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">53378.801469999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.07067</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.299790000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">46377.919600000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.24393999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">46365.549140000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">198.10989999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.611129999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">53224.470679999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.8829999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">53011.749649999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.99817999999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.1402900000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">65413.850550000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.31883</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">65407.712079999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.64216999999999991</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.9222900000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">66446.691000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.62E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">66439.126539999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.83365</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.720130000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">55748.496780000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.25296999999999997</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">55730.942999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.68275</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">27.704000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">54902.493349999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.883E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54871.106599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.94830999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.6447500000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">56477.255830000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.883E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">56469.662770000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6877600000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.06742</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">47624.111830000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.3939999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">47610.356650000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.47687000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.7516600000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">55969.57445</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.2770000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">55962.34592</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18879000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">132.38445999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">45372.829440000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">1.9779999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">45240.25619</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.49214999999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.4603400000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">41935.387159999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">41930.434670000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31335000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.13015</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">54637.451229999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54626.007729999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.75173</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.953170000000013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">54977.77534</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.14008000000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54965.070439999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.088699999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.40597</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">53859.165550000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">53829.670880000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19303999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.8255400000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">63021.407529999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.39104</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">63014.38895</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3769500000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.2852700000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">64894.228640000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64884.566420000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.37595</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.80336</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">61816.827109999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">61803.647799999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.95504999999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.52176</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">56559.488020000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.11303000000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">56548.011210000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14343999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.56487</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">54206.740010000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.55981999999999998</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54203.0317</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8865499999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.3768400000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">54312.605210000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.62773000000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54303.341820000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.42058000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.2584799999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">59376.010879999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">59367.331819999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46329000000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.3683199999999989</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">37174.289780000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.3E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">37165.458170000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4222000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.074069999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">45538.188889999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.35193000000000002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">45528.692619999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3377100000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.3040099999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">64717.730129999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.3999999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64706.088409999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6888000000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.13866</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">54533.374819999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.1999999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54514.547359999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1337199999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.278079999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">58414.802349999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.02</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">58398.390549999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0598900000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.2023799999999971</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">58808.124569999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.1999999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">58794.862299999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.9921599999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.8585899999999969</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">61762.596220000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.36876</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">61753.745470000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.1020799999999991</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.0350800000000091</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">68630.741170000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.13882</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.04</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">68618.742830000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.7744400000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.8975900000000037</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">59747.446630000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.3999999999999997E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">59733.774600000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6843399999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.2518400000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">52363.528679999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.37192999999999998</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">52351.592499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0632700000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.8978999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">52140.269440000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.13566</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.2000000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">52130.443930000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.031459999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.6353900000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">58310.210859999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.3999999999999997E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">58291.544009999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8178700000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.9530799999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">25871.799040000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.04</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">25862.028090000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39694999999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.76633</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">65724.791169999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.2000000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">65719.627890000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3961300000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.0982500000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">65478.607360000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.2000000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">65468.112979999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.4087899999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.3948199999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">51471.964499999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.17988999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">51462.160889999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.020899999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.71652</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">64279.339360000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-6.6390000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64263.60194</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3511499999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.7838099999999972</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">68721.201900000015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">68711.066940000019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.3866700000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.631490000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">64987.890609999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.9904499999999996</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64967.872449999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.7717299999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.4792399999999981</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">68833.063419999977</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.0000000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">68815.812449999983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6942200000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">24.571680000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">57773.016969999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.0000000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">57741.751069999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4215999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.547610000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">60537.195480000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.0000000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">60515.226269999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.00563</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.126339999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">56702.646250000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">56688.514280000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.9666000000000006</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.377930000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">60363.35439</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">60339.009859999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.44841</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.89018</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">42973.31237</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">42964.97378</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.155959999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.458549999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">54533.742159999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54513.127649999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.2710900000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">60200.835220000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">60197.564130000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.9046899999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.915230000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">58184.100030000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">58160.280110000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7296300000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.859979999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">68607.024359999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">68585.43475</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0545799999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.9320799999999947</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">66479.096389999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">66468.109729999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.1930500000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.734420000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">67508.120239999989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">67489.192769999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.75264</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.3196999999999974</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">72884.392049999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">72868.319709999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.1349499999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.971199999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">62058.021060000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">62044.914910000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.2491599999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.1781100000000153</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">64921.24667</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64909.8194</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.56719</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.799259999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">58033.317140000014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">58016.950690000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7567199999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">102.07899999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">51262.080299999994</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">51157.244579999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.5316299999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.7313499999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">37363.098819999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">37355.83584</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0296699999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.009919999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">72423.140490000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">72409.100900000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3163200000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.4882700000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">54011.638160000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54004.833570000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.23052</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.9724000000000013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">68097.887539999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">68082.68462</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1898100000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.807629999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">65069.196120000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">65059.198680000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6222700000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.1998600000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">68671.562470000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">68661.740340000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3921600000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.4728300000000019</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">72908.593840000016</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">72902.728850000014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.23897</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.235799999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">71362.578109999988</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">71335.103339999987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9120599999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.9162300000000032</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">64773.068450000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64763.240160000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.492520000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.1632899999999937</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">68136.027779999989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">68121.371969999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.2668299999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.3390100000000018</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">57481.029419999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">57469.423579999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.9010600000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.1461800000000077</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">66363.011440000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">66352.964200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.645</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.99202</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">55414.930489999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">55400.293469999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9694499999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.9431899999999986</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">47045.717389999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">47037.804750000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.74934000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.3327800000000023</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">58422.205890000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">58416.123770000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2599200000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.8413199999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">61990.011579999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">61982.910340000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0363200000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.7162499999999963</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">66882.528859999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">66877.776289999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2607799999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.5855600000000045</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">69574.079989999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">69564.233649999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.9970599999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.745120000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">74266.496849999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">74241.754669999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0119799999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1802399999999906</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">72454.645899999989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">72445.453679999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.26493</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.922590000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">65121.254229999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">65106.066709999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.3258100000000006</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.2108700000000026</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">60493.350409999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">60484.813729999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6871599999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">70.446680000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">56271.204689999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">56195.070849999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.0023500000000007</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-10.147630000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">44089.841460000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">44093.98674</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.95774999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.74997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">64441.423569999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64438.715850000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.96275</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1602399999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">40952.460119999989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">40949.337129999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.2233200000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1137399999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">89312.985540000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">89308.648480000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.7115799999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.81950000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">71502.947759999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">71497.416679999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5746899999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.9001199999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">66105.496079999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">66099.021269999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.5595499999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.428330000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">83133.937179999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">83113.949299999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.910590000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.024789999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">76089.48698999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">76075.551609999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0137200000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.6615599999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">81669.924147999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">81663.248867999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.98827</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.4679620000000035</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">72166.324674000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">72146.868442000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.8884699999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.2294979999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">67944.750468000013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">67934.632500000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.8051299999999983</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.0614300000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">65704.238569999856</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">65690.372009999861</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9595599999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-14.396889999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">72530.129069999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">72541.566399999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.593789999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.21631</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">57473.81738</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">57434.007279999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6369499999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.231120000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">69139.767599999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">69124.899529999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.6469199999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">165.08875000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">75540.018249999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">75370.282579999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">239.47369</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.82440000000000013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">73616.127339999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">73375.829249999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3277299999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">195.77160999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">73803.554969999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">73603.455629999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.82959</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.7473999999999945</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">87260.355519999983</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">87244.778529999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.9925699999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.4340800000000162</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">90126.326020000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">90115.899369999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8807499999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.7669899999999905</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">93891.235410000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">93883.587670000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.4595500000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.9966900000000027</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">75956.689350000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">75940.233110000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7086399999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.9183799999999755</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">72943.37208999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">72936.74506999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.160270000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.0272000000000112</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">66977.070019999912</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">66959.882549999922</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.5517099999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-188.86708999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">64469.266349999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64651.581729999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.240200000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.4224899999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">70351.85523999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">70335.192549999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4550000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.7343999999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">64553.516300000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64543.3269</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0609000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.9467600000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">82930.905100000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">82923.897440000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2599399999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.888729999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">79085.335489999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">79070.186819999988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.727049999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.6369500000000043</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">74972.71693000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">74960.352930000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8854100000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.4608299999999983</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">86219.63446999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">86211.288229999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.0475000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.4274799999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">80558.999329999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">80551.524349999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.2389200000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.3785400000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">88574.943330000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">88570.325870000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.5306800000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.2911699999999984</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">76803.074709999986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">76794.252859999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3258700000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.8701599999999963</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">79291.008569999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">79285.812539999984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.7545600000000006</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.1776500000000087</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">73905.895080000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">73898.962870000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6887399999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.9379199999999983</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">79430.270199999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">79425.643540000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.4254799999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.87714</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">152325.67307000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">152318.37045000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.17618</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.1732300000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20269.961059999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20266.611649999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.2451600000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.775340000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">46474.27018</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">46464.249680000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.4616000000000007</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.0761399999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">89959.404160000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">89947.866420000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.34601</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.84256999999999971</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">89820.657149999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">89804.468570000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.3781299999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">77783.015050000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">77774.636920000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.7747400000000018</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">106115.17305000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">106112.39831000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.1248500000000021</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">93338.224150000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">93336.099300000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.31657</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.6766799999999966</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">89517.935060000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">89513.941810000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2100400000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.366819999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">89683.488559999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">89659.911699999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.3770899999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">21.190700000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">64268.88278</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64241.314989999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.9300000000000004E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.4766000000000057</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">101572.9442</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">101570.45867000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.4013899999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">75002.958050000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">74993.556660000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52.010460000000009</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.3315000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">54548.685869999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">54493.343909999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1616.932</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.9234500000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">62402.717650000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">60779.862200000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">724.02946000000009</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.3943999999999974</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">78910.977830000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">78182.553969999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1008.34365</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.2004399999999986</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">87758.075179999985</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">86744.531089999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">751.76651000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.7942900000000046</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">88623.130170000019</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">87864.569370000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">750.01195999999993</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.9761000000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">97170.373769999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">96414.385709999988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">323.05023000000006</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.209789999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">86936.030959999989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">86589.770940000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">892.35087999999985</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.6118300000000021</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">96518.157359999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">95619.194650000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1208.9408100000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.6769099999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">79336.411130000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">78119.793410000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">114.69377</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.1861399999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">71191.50953000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">71071.629620000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1717.5983800000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.3157700000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">89536.471109999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">87814.556960000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">511.63605000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.866629999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">87625.745710000017</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">87103.243030000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">295.56905999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.7327100000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">51980.328130000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">51681.026360000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">404.322</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.6887199999999973</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
   </PageSetup>
   <Unsynced/>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>3</SplitHorizontal>
   <TopRowBottomPane>346</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="SD - lieh">
  <Table ss:ExpandedColumnCount="10" ss:ExpandedRowCount="389" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="154"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="70"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="68.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="65"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="78.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="76"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s154"><Data ss:Type="String">Hotovostné plnenie spotrebnej dane z liehu (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s155"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s132"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s133"><Data ss:Type="String">výber dane DÚ</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s134"><Data ss:Type="String">výber dane CÚ</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2781457636856"><Data ss:Type="String">akruálna daň </Data></Cell>
   </Row>
   <Row ss:Height="26">
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">doruby</Data></Cell>
    <Cell ss:StyleID="s139"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">dovoz</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">sankcie</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5606.4969793533828</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3449.1657704308568</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11426.801002456348</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7977.6352320254919</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2484.5230365796983</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9375.0121157803896</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6890.4890792006909</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1145.0693420965279</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7040.5286131580697</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5895.4592710615416</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2342.4946557790613</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7193.7142999402513</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4851.2196441611895</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2966.2722565226049</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7688.8194914691621</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4722.5472349465572</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3027.1132908451173</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10296.844951204939</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7269.7316603598219</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2398.152625638983</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9274.0805616411071</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6875.9279360021237</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1211.8058487685055</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9100.2300006638779</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7888.4241518953731</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2928.3127199097121</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">16856.356768240061</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13928.044048330348</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2724.6824005842132</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14062.413430259576</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11337.731029675362</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2928.1367589457614</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2221.7940317333869</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-706.3427272123746</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5642.9662085905857</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3080.5974241518952</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15265.862812520743</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12185.265388368849</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2011.8851490406958</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8427.8778028945089</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6415.992653853813</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2635.3593241718117</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6573.7562112461001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3938.3968870742879</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3763.995220075682</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11838.92170683131</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8074.9264867556276</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2433.2816504016464</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">18314.196259377281</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15880.914608975634</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4618.8617805218082</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2764.2855659563179</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1854.5762145654903</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5314.4061607913427</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17944.384953528512</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12629.978792737167</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5890.9130651264686</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7813.4257631281935</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1922.5126980017246</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7344.3829914359685</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12912.731017725557</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5568.3480262895873</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6267.8261634468563</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14474.119655447113</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8206.2934920002572</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4604.9383256987312</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4990.2208119232646</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">385.28248622453378</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6683.0283144127998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">26299.317024497115</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19616.288710084315</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3717.7189138949743</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5208.7692358759878</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12150.044168160395</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6941.2749322844074</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.881962424483831</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42.605589855938391</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5012.2678749253137</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2951.2530720971899</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2093.8967652526071</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">451.4449312885879</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">831.04291973710406</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4970.2407222996744</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7646.3255423886367</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2224.6398888003741</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.1950474673039899</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85.946358627099514</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5661.3147115448446</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13336.21098419969</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7681.0913201221501</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.656708491004448</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4266.9097457345815</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15655.397268140481</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11388.4875224059</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3507269468233418</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-17.851490406957446</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3525.3620792670781</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10287.287554272054</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6758.5747480581522</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">446.55820885613758</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3311.1956117639247</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">18643.603045873999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15332.407434110075</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49790878311093406</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-386.02461661023705</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2549.2032131713472</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2257.5170218415897</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-292.1841001128688</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6729735112527382E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-142.11706432981475</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3491.7721901347668</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13090.104835026232</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9598.3159151563523</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.65923122883887675</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-109.31571798446525</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3034.0136427006573</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12152.549512713267</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9117.8766387837713</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.910708358228771</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155.50199163513244</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3714.4988382128395</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">-2765.3420427537708</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6500.7515893248392</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1185022903804023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-98.929097789285009</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5129.5702051384187</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17249.910901214913</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12119.222193786112</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.4961495054106093</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-26.682666135563963</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4406.5318993560377</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11030.577895837479</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6618.5498469760323</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.153588262630286</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">267.93849166832638</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3155.100179247162</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11678.940824868885</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8520.6870573590932</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.475934408816304</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">716.02332038770498</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3738.8521410077669</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">21761.399045674829</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18016.070970258246</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8803691163778797</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-346.0983054504415</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4601.8863440217756</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4206.400836154814</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-400.36587698333949</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.029243842528048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8746242448383357</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4542.0594835026213</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9526.0341273318681</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4973.9453999867192</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0616079134302594</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30.224525990838487</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4289.1588992896504</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7570.5624085507588</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3280.3419013476773</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.8576976697868951</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-25.812354776604924</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3818.153123547766</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">16373.012096527926</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12554.001275310373</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6089092478257982</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-19.589521675629015</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4679.4622585142406</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6429.1739228573297</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1746.1027550952633</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.7536347341167096</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">242.40821881431322</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5391.2344951204932</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11433.203157073618</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6038.2150272190074</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.3503950076346013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">442.68562039434374</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4914.5747527053036</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9573.9296590984468</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4659.0045113855085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7274779260439486</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-16.135132443736307</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5227.0444134634527</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9419.3097523733613</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4190.5378609838644</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30438823607515103</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">243.45893912235277</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3772.2711279293635</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">18309.042666799447</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14536.467150634007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.29764987054371639</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-202.95598486357298</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4414.5438159729138</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3789.9543663280892</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-624.29179977428043</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.2765053442209387</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42.790579565823535</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3073.1273650667199</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8939.3489175463073</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5866.4980578238074</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.5765783708424617E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-17.49502091216889</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2950.09108411339</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">20307.079937927367</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17356.93308803027</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.9665405297749445E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.770696408417976</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4630.0415255925118</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7956.5340098254055</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3326.4128188275959</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.9282015534754033</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.266094071566091</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5403.3558454491131</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">18247.752486224508</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12840.468439221921</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.7631945827524385E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.989311558122555</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4442.5437429462927</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12823.073414990386</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8380.5209088495103</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17732191462524066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.13221137887539</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4735.7836088428603</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12798.70128062139</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8062.7403498639032</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.9282015534754033</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102.14970523800039</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5300.5131447918739</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11666.444841664998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6369.8598984265991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-11.628991568744606</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-73.846432981477776</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4552.6916908982275</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12271.158589922332</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7730.0958905928501</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.32204740091615214</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5158.2780322644921</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13098.898308105936</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7940.6202758414438</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.22880568279891123</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-11.437356436300893</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4068.953628095333</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12827.340639314891</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8758.158205536758</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46604262099183424</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.783768173670607</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4828.1107681072826</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12923.344290977911</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8094.7674802496376</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.154750049790878</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-33.116809400517845</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4523.6508663612831</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15471.543931819688</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10951.047815508196</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.24092146318794397</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59.370742879904398</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5424.2302994091478</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10432.100413928169</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5007.6291930558336</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.18020978556728406</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0991502356768237</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4979.0131447918739</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12761.879693288185</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7783.0467582818783</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">240.84684325831506</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122.5348204208989</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2761.4697935338245</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10840.206230498574</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7837.8895937064353</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49790878311093406</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.6431985660227051</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3793.2645555334266</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10691.500214432721</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6897.7377501161836</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7585806280289451</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">253.30895605125139</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4705.0191528911901</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10375.961657704302</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5669.1839241850839</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.10034521675629024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-235.79747095532096</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5073.658401380867</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12426.401483436232</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7352.6427368386085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-13.416351324437363</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5176.6948483037904</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10001.905848768502</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4825.2110004647111</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6414392883223794</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0233980614751266</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4999.2260837814511</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12731.860326628164</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7730.9928035583898</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21287260173936132</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.103024297948615</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5281.447852353449</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12789.470991834307</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7507.8102668791198</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11568080727610702</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-47.289188740622706</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4569.781517625971</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12620.888036911638</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8050.9908384783903</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.148111266016064</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0577710283476116</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4954.1114651795797</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11561.98885348202</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6596.7292770364247</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.1442245900551065</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6720.1832304321842</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15473.341202947617</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8753.1579725154315</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.102665471685587</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6030.7163579632215</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12114.913727677089</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6084.1973697138674</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28450507866958769</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.763129522671441</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5756.7229967469957</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11685.260025891259</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5928.2525240655932</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.118137157272784</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">157.82578835557322</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3595.3286197968532</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8618.163861780522</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4973.7171048263954</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.9693952067981142</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-144.13533160724953</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4646.7680740888263</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10399.275489610303</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5747.5380203146779</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">151.82898492996082</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76.113582951603249</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4921.0368120560315</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9979.1104199030815</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4906.2446229170882</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.2984797185155679E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-98.319338777136025</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4925.6615216092414</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11043.807837084234</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6118.1454856270202</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.482858660293431</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4573.7130385713335</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9632.8865099913692</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5059.1734714200356</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.5515833499302929</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.9671456549160169</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4605.1705835490939</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10977.933454491136</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6374.3144542919736</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.283243709752373</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2541147181836276</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4253.4519352054695</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6100.4623149439103</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1835.7271360286888</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.259602004912701</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6036.4820088959696</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14370.84048330346</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8334.3584744074906</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0704374958507599E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.3409679346743681</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5779.9618269932953</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14281.111542189461</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8501.1190108212068</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.340225386709136</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4739.6827989112389</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12464.581120626699</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7724.8983217154591</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.5558321715461725</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.441744672376018</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3544.7651145190202</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10827.593329350064</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7278.2723826594965</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9613622784305913</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-31.719909712540662</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3186.5999468897298</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10638.684239527318</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7449.1229303591572</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.5349100444798518</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.8413662617008555</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2646.2690699063924</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11071.823942773681</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8425.0199628228092</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">98.021376883754883</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2126.1103482042099</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8390.540003651342</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6264.4296554471321</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.9523899621589327</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-87.154052977494516</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1980.1337382991435</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9595.9679944234249</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7619.7866460864407</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78.454823076412396</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2108.1659032065322</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10726.983718382793</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8618.8178151762604</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39537276770895569</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-10.118369514704906</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2352.5952154285324</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10147.859233220463</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7794.8686450242212</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20248290513177986</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.913531501029006</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2188.1307508464452</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11376.715542720583</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9188.3823089690068</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.6744340436831981E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.930858726681279</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2968.6757286065194</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8653.770165305692</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5685.017692358736</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-29.305772422492204</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3975.2644891455884</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11802.879987386303</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7827.6154982407143</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.44831706831308504</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.2180309367323876</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3343.130352519418</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10274.397384319205</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6930.8187147314738</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30100245634999667</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.290845117174532</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3971.4683330013936</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10269.257740489942</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6297.488405032198</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.2091216889065919</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3704.641572063998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7198.4721735378098</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3493.8306014738114</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7285401314479187E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">275.62233950740222</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1983.7212374692956</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8514.2552147646529</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6530.5066918940429</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2035451105357495</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1826.8672243245037</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8577.7786264356364</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6750.9114021111327</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.5644293965345546E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.7979818097324567</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2056.9324835690099</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8575.6572097191747</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6518.6590818561999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.37741485759808802</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2037774679678683</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3186.7728872070634</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8516.836745668199</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5329.6864436035376</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8854145920467372E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3778131846245767</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1917.6792816835962</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7392.3655028878675</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5474.6673670583514</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7891522273119562E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">197.50441479121022</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2973.7277766713137</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10020.616504016463</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7046.870835822876</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.10705038836885077</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.5625705370776064</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3905.2172541990285</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11418.882244572791</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7513.5579399853941</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8188607847042422</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2759.3949080528446</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9498.4986324105485</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6739.1037243577039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2662816172077274</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78.708384783907547</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3463.6696209254465</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11580.065046803431</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8114.1291442607762</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.9919006837947268</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">126.10688441877447</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3707.9418110602137</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10390.789457611359</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6676.8557458673504</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6936865166301533</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">324.71854876186683</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3412.480515169621</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">9962.0895405961619</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6546.9153389099101</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5599150235676826</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2256.2560578901944</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8828.5128759211293</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6572.2568180309354</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28463785434508393</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.909179446325425</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4065.5444798512913</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7804.533539135633</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3738.7044214299967</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.627431454557525</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52.403140144725484</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4487.2666135563959</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11344.070809267738</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6854.1767642567856</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38007037110801301</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.9635530770762788</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2287.7058022970191</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5494.7148310429511</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2422.4880601473797</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4895439155546701</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.749120361149835</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">784.14089822744472</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">768.34023766845905</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4720.1989012812846</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1209.865870012615</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.34481842926375883</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.88883356569078087</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5159.2349897098857</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122.43935471021709</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8374.4137067649281</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.0426774214900503</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4076545176923587</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7672110469362012</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">8256.3618479054639</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.263095000995818</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13884.441432649535</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-16.892856668659885</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8966440948018262</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13852.663539799507</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.679280355838809</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13154.015914492464</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3911173073077179</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4257551616543787</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13130.945516829317</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.504414791210248</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.013276903671247</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12878.097608378142</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37.663490008628834</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.7799243178649666</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5103565026887074</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">12821.929703578304</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.143098984266082</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.665172940317333</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13424.556358295156</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113.1477660492566</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23541127265484962</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.9330810595498904</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13289.045417579498</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.416118967005243</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.2079227245568616</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">21946.392901812385</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7417.1465378742605</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.172342826794129</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14501.594833698466</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64.931089424417436</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.01895372767709</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17803.104168492333</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.45399322844054968</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.518721370244971</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17738.627072296356</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.54836353979951</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">39.144393547102169</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11109.129989709885</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.6697039102436433</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.3491668326362607</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">11089.251330080329</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.911063865099909</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.1165282480249612</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10669.501278297816</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.227278762530702</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1451570072362744</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">10615.362935670186</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50.397795923786759</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">21.955852087897497</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14113.395571931222</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3824935271858192</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6667662484232886</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14060.615282480248</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.564429396534553</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.461311823673903</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11098.518022638253</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.2908451171745337</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8897530372435771</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">11078.244438358892</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.745668193586935</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">26.588362212042753</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11558.496690566288</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1501029011485097E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.506738365531435E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">11544.71952134369</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">68.789085839474211</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">32.023666932218013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12688.945185885945</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8300139414617553E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7938325698731451E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">12620.077799907056</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35.792936334063597</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">25.261501692889862</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14148.157754099449</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.81560778065458406</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1454557525061408</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14111.549209984731</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38.316902343490668</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">46.744765650932742</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14702.847613689171</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.2002851357638402</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6390091615216109</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14669.730996481445</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.37465976233154</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">48.389729801500359</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13746.130008962356</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53644692292372032</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.4374958507601407</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13717.218902277102</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.163811989643492</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">61.820553674566817</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15107.253945097258</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.6060379738431925</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.8292836752308063E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15062.696171081458</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.303890327292038</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">73.991601938524866</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">21841.382714266743</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.195288123215825</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.37177189138949746</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.63423620792670787</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">21767.883535816236</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.856535882626304</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">91.138932151629803</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">44419.430089623573</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-39.506107681072827</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-20.148708756555799</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">44410.707889530633</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54.364270065723957</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">54.548675562636916</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4389.5894791874125</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.66445329615614623</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.9874526986656044E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4334.5607558255324</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.61309168160393013</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">106.95743311425346</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5811.8929121025039</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-12.99801500365133</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117.86158135829515</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5824.2778354245511</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.744937927371705</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">84.994503087034445</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10399.370836486756</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.43576976697868947</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">10374.625898559385</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46.510356502688708</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">69.527282081922593</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11778.12672674766</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.127929363340636</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2051384186417051</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">11732.744299608312</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.982506804753367</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">77.871587001261375</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13130.832466972053</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.1536214565491596</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9717187811192988E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13109.69633871075</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.20404301931886</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">79.158793069109734</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">16385.983731660359</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.4937263493328021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161.13394177786628</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3299807475270526</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16370.273414990374</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.538305782380668</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">61.131896036646083</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13507.057623315408</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.91423355241319637</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">580.85442806877779</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.3988913231096074</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13293.471142202749</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50.540031866162117</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">51.998731328420632</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">16985.476954457939</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6453229768306445</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.055234681006439</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.450441479121025</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16355.727817499832</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.288853482042093</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">48.463237734846977</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15400.122376020714</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-412.2118369514705</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88.094266414392919</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.26655148376817</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15732.990124809136</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">48.950806612228639</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">57.152557923388436</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">18310.075823873063</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.4339772953594902E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1646750315342222</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8072097191794448E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18173.045090619395</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.7818163712407884</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">61.99633207196441</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">20010.374196043282</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6388136493394532</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.48146451570077309</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.524104760007955</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19990.788890991167</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65.283044546239125</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">54.807229635530767</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">22859.108369514699</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21131912633605524</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2016198632410543E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">22793.343860452758</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.939714200358491</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">61.992139348071433</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15623.758760207129</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124543</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.57252871273982597</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15602.607726880435</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.776206598951072</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">51.834843988581291</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12201.605920799311</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0724291309831266E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0528115249286327</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">12181.190930425548</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.845615083316734</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">60.603536148177646</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">16861.767677753436</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5933081059607855E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.4637598751908656</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16829.891338378809</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.431487751443933</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">68.738428599880493</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14062.401058886011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21718781119298944</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13134833698466439</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14047.969411803757</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.502257186483437</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">81.899953528513578</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15076.657428799042</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3034588063466194E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3110270198499634E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15058.937983801366</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.774115382062007</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">82.490014937263496</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15439.107673438226</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.1684259443664122E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0864369647480583</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15420.3005234681</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.629622253203209</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">88.446596959437045</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15421.940291774548</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5650268870742879E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5293766182035451E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15388.311837947289</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6665571267343822</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">77.16033658633738</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17753.94564363009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0214266746332061</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1912633605523468</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17748.243436234483</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.670535085972247</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">65.95085142401912</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15786.421253402375</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.1187678417313948</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8546770231693552E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15766.72929164177</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.087001261368918</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">78.613051516962088</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">20173.907746464847</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.5650268870742879E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5326960100909512E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20147.93951304521</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.926707827126069</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">75.315785700059749</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14594.229200026555</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25513509924981781</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38820288123215824</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14574.338142468299</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.5509194715528114</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">80.681886078470413</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">27575.634504082853</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3512580495253269E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36247759410475999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">27568.794936931554</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54.251410741552142</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">73.814872203412321</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17995.903054836352</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.654716855872005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.3595565292438425</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17928.996927238928</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0734249485494249</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">72.92945495585208</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13261.360640310693</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-12.012248556064529</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.65976233154086172</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13265.299463918209</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.503551749319524</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.832526389165508</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15950.960100909513</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.0553010688441873E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.29343424284671044</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15925.465604461262</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.583947420832502</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74.78394045010954</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11916.667662816171</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16596561110004646</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.19814114054305251</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11888.917749784239</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.532297683064463</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59.443806678616475</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">20297.538721370249</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5933081059549888E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.5433844519683993E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20261.006264356372</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.348702117772024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">61.127564230233013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">16647.151245767775</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.4321184359025419E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.5177255526787492</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16625.876864834361</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.05589855938392</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54.841891389497448</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">18619.834402841396</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.87461661023700454</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.10110867689039368</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18585.903887671775</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.990008630418906</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.104151231494384</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">18434.898348270599</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.2719245834163177E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.33001394144592711</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18421.875620394345</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.744340436831973</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62.790198499634862</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">19167.120330943373</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.51418708092677423</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.53900285467702302</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19137.861803425614</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.827989112394604</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59.725054769966142</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">20707.397802562573</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3235743211843591E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.753701121954458</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20673.546577706966</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.299176790811922</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46.049363008696808</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">21272.245875655564</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80.173488016995279</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1328022306313486</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21176.773210847758</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.244274048994221</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.85571300537741</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">25519.612594172475</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.22954</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.5599999999999999E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">25479.138780123481</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.96828</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">41.980989999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13453.184519999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8320000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13443.21624</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.165869999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">35.948570000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13984.353659999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.52622000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0511999999999997</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13951.71401</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.825710000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">50.930839999999982</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15017.54219</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.2289999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28452999999999995</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14997.654189999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.27683</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">37.919490000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14884.21189</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.5780000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.82480999999999993</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14852.889280000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.95234</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">50.945429999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12945.278890000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41.097379999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-40.297419999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.16178999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">12871.229170000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3671299999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">43.16033000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">16297.896630000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.56124</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16333.626920000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.46245</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">48.765559999999965</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15998.68694</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6590000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9910000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15985.24108</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8010000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">40.72026000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15698.513429999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14373</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15694.71243</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8430499999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">42.479740000000049</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">16376.6788</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.05</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.9409999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.12296999999999997</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16368.785749999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.533360000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">33.478539999999981</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17566.956189999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28999999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20543</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17544.073419999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.727540000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">32.20395999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13624.870859876522</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.29632</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13601.983319876523</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.093070000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">48.508909999999972</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">31175.716649999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5000000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.695889999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">31150.58858</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43.755980000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">34.42266</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">26265.072090000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.71430000000000005</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">26221.31611</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.06917</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">43.928539999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">66203.253030000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5000000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28035000000000004</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">66172.148860000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.151009999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">45.097199999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3056.0704099999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5000000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.24705000000000002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3038.8843999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">34.371830000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">38.807670000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3240.9480399999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.5000000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2239800000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3206.4812099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.81775</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">34.690550000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4368.833160000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.193E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19560000000000002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4354.9834800000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.01829</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">47.385150000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6651.0895600000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.6874400000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2816700000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6635.7587100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">68.499740000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">37.788499999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7902.3277099999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4099999999999989E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7832.8279699999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.344080000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">36.797319999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">10784.64775</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36665999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">10767.303669999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.64499</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">52.216370000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">12768.214829999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36597000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4099999999999989E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">12755.203869999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.28903</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">31.248540000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14344.849969999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.63807000000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4099999999999989E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14323.922869999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.910130000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">30.38617</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">18145.522450000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16669</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18127.612320000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42.40607</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">39.1083</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">23149.731870000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4099999999999989E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">23107.325800000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.3086</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">36.545360000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">11880.52735</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">11866.21875</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.1636099999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">30.9785</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">13421.677089999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13416.51348</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5380499999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">42.931559999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17382.553539999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17381.015489999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.33110000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">30.32546</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15708.988070000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15709.319170000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.06955</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">32.154710000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">15258.583579999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15238.514029999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.1890400000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">25.01605</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17013.00603</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17005.816989999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.101479999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">24.884820000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">14878.137749999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14864.036269999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.114839999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.203280000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">18337.544909999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18288.430069999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.7260600000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">20.497349999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17033.207600000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17024.481540000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.0469099999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.674130000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">17221.103750000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17216.056840000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.701829999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">32.548970000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">22081.732219999976</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">22068.030389999974</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.9892299999999992</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.121659999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">24595.83959</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.32E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">24585.847040000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59.21067</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.482059999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">12000.383370000001</Data><Comment
      ss:Author="Stanova Nadezda"><ss:Data
       xmlns="http://www.w3.org/TR/REC-html40"><Font html:Face="Tahoma"
        x:CharSet="238" x:Family="Roman" html:Size="9" html:Color="#000000">Od 2012 zmena v spôsobe akrualizácie, pripočítajú sa aj sankcie z colných úradov.</Font></ss:Data></Comment></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.32E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">11925.687320000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57.997300000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.03162</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14850.042740000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.32E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14781.0105</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3030200000000045</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.559380000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18264.457540000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.32E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18240.591820000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.199819999999988</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">24.452439999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">13881.694029999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.50746</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13784.041769999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.21070000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">22.31184</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14548.13067</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.3030000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14505.608130000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53.714449999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.152180000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16773.05069</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.328E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.6310000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16703.197339999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.9415700000000102</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.470229999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14611.351479999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.208E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14588.939679999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.340039999999981</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.543590000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17234.797430000013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.208E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17166.913800000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2857700000000187</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.67107</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14680.680859999982</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.208E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14662.724019999981</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.064259999999948</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.2941</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17571.176690000011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.3729999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17492.818330000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42.481190000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.546849999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20284.280480000023</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.7000000000000001E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.208E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20225.252610000025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.062150000000023</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.804560000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20330.990840000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.208E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20310.12413</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.285610000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.11482</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15611.277360000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15425</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15574.87693</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35.37867</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.653230000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14278.322950000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14225.291050000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">72.846800000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">33.084510000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18271.354090000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18165.422780000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122.58619999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">33.437019999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14357.55905</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18771000000000002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14201.535830000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.143770000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">22.605029999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16187.896270000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16099.14747</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.783000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.2943</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14676.319949999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14604.24265</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">157.68295999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">21.92107</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16619.496459999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16439.89243</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150.35898999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">22.865310000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15636.38732</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15463.16302</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101.04478999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.20382</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16416.800340000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16304.551730000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">116.46234</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.101369999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18832.685170000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3567</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18697.121460000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.925150000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.40339</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19092.800299999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31060000000000043</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19045.47176</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148.53370999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.791780000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">21335.996389999997</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.8142600000000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">21168.856639999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.287880000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">25.037389999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14400.281929999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14357.95666</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46.232879999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">22.261189999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">13625.30978</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13556.815710000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.917260000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.953589999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16975.231650000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7526099999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33538000000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16940.608190000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175.85785999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">22.3432</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15614.358399999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15416.15734</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.224519999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.643599999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15331.475039999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15236.60692</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">107.61771</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.424619999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16395.891380000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16271.849050000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.412179999999992</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.752709999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15515.906650000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.16597000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15433.907730000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64.439430000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.44289</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15891.875900000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15814.99358</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136.84013000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.03951</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17530.088969999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17374.209329999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113.97513000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.873749999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18304.819260000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9999999999999997E-5</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18177.970350000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.581389999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.334989999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20373.046429999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20329.13005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">92.259509999999992</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.528959999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">21969.229360000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.34034999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">21859.440890000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.592449999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.879960000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">13531.615880000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">13451.143470000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">73.770510000000002</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.24164</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">13941.20176</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13857.189609999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64.378140000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.093399999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19381.064370000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">72.538550000000001</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19232.05428</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">89.074910000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.23736000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14183.28976</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">14075.977490000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">131.27886999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.344200000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15088.9584</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">14947.33533</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">70.243259999999992</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">12.45336</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16671.224899999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">16588.528279999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">19.05508</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">15.00647</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16274.069320000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">16240.00777</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">23.263300000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">11.474970000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16423.493219999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">16388.754949999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">19.55622</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">16.159369999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17015.516199999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.0770000000000005E-2</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">16979.739839999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12.782500000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.345610000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18580.39258</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-2.7E-4</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">18557.264739999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">12.726100000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.48333</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20840.753169999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.8319299999999998</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">20817.543739999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11.33943</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">9.2692600000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">23395.108830000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">23374.50014</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.96767</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.0806</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">13197.878939999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.98039999999999994</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">13181.850269999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6577200000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.443479999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16288.518469999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">16276.41727</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">43.192949999999996</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">12.612579999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18319.176340000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">18263.37081</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.4832700000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">9.8380799999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">13604.28801</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.98039999999999994</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">13591.94706</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">18.495080000000002</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">11.817</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15714.030779999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">15683.718699999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.8611199999999997</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.431380000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16630.564260000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">16614.27176</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">32.546979999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.23065999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15430.540989999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.9140000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">15387.763349999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.7829600000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.897930000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18039.667260000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.25630000000000003</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">18024.242670000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">14.073790000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.045999999999985</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16553.251119999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-3.0420000000000003E-2</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">16529.161749999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.6701600000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">9.3388600000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18875.606390000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.12371</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">18861.721079999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.4196</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">17.964119999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">22961.25361</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.4880000000000001E-2</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">22935.884770000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.7220300000000002</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">9.3587199999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">23937.020980000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">23920.94023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">47.413839999999993</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">22.120619999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14948.798469999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">14879.264009999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9.8175000000000008</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">10.446229999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14349.19578</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">14328.932050000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">16.552499999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">26.154199999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19015.589950000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.499E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">18972.883249999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.5049399999999995</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">13.561909999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14484.680989999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">14464.614139999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.8567600000000004</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">22.827229999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16480.283319999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">16452.599330000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">22.628250000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">14.285940000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16532.679160000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.6379999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">16495.76497</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.2214099999999997</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">15.736210000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16158.179169999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.19053</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">16138.221549999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">11.892700000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">12.50014</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17484.126120000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">17459.73328</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.5550699999999997</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">6.6210899999999961</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17467.51928</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">17456.343120000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.7422599999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">17.512319999999978</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19462.816310000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">19443.561730000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">50.784790000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">15.118940000000032</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">22774.494930000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">22708.591199999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">21.940369999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">9.6488599999999867</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">23264.738070000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">23233.148840000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8620000000000009E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.536389999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14544.473020000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14528.858010000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.1859799999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.567199999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14406.425640000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14389.672460000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.2653800000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.994120000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19350.991910000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19329.732410000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.94417</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.129369999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14854.804550000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.18090999999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14821.91192</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.7106999999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.683240000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16984.407509999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33524999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16968.013569999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0284800000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.52657</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17978.196660000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17953.641609999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.894129999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.356279999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17698.648220000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17666.397810000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45469999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">17.382129999999989</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18638.14572</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.5290000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18620.30889</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.99952</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.972130000000019</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19604.652020000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19566.680370000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.1840799999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.537050000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20849.483379999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20827.76225</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.3170999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.826589999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">22712.683559999899</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26619999999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.26619999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">22686.2736699999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.166040000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.23155</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">23529.966270000001</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8653999999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">23507.56868</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.94746</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.025839999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16235.230520000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16200.391820000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.78491</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.939180000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16896.612570000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16855.888480000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.422830000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">23.915729999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20713.18131</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20662.84275</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2057799999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.613300000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17127.212100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.5539999999999997E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17110.39302</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.8173399999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.713210000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16037.4491</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16014.91855</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.267139999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.265599999999976</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16305.341590000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53.5</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16268.808850000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56.505309999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">25.429200000000012</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17388.321359999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17306.386849999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.36646</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">21.599799999999988</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16845.181789999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16807.215529999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30.279199999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.718670000000014</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18037.388370000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17992.390500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1744899999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.24647</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19713.30271</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19694.88175</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.027919999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.59476000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20715.10871</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33923000000000003</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20683.48603</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.183860000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.374589999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">21976.30947</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">21945.75102</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.8209900000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14698.754150000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14690.93316</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.481879999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.377190000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14947.829469999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14888.970399999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.41262</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">13.850629999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18264.965979999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18226.702729999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.682169999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.9494199999999982</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">13301.648980000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20931</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13279.017390000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.984920000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">13730.785210000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13720.800290000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.569790000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.164099999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18434.805630000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18414.071739999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42.497800000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.317819999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20896.53224</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20842.716619999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.22072</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.3440000000000154</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16081.772499999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16068.207779999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.451740000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.8389900000000061</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19635.627950000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19559.337220000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.72697000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.394149999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16615.041870000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16603.920750000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11784</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.457689999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18058.926740000017</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18046.351210000019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.96794</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-62.509799999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">23169.463479999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">23228.00534</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62.202919999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.1455</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">12932.51779</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">12859.16937</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.112819999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.2441399999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14672.772780000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14610.41582</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">97.96754</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">16.232770000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20646.087659999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20531.887349999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.551749999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.3672299999999957</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14260.703020000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14177.78404</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113.04912</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.748109999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17469.124950000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17344.327720000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">105.78286</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.406790000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17609.574720000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17495.38507</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112.20988</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">19.39244999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17072.51957</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16940.917240000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">237.21606</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.8094300000000079</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18162.75057</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17915.72508</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.199910000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">106.9157</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18049.836859999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17873.721249999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">108.24514000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.8773699999999955</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19231.983679999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19117.86117</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">134.80876000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.1659900000000194</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">21457.899929999978</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">21316.925179999977</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">151.73314999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-169.47783999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">23941.451560000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">23959.196250000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76.61497</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.87669</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15135.504309999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15054.012649999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77.9846</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.7121400000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">14797.77096</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">14713.07422</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155.77235999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.42554</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19743.970150000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19575.772250000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85.797499999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.3110499999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17673.130510000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17579.021960000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149.01214000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.7561399999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18176.658470000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18019.890190000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149.48351</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.5564000000000018</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17335.128269999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17176.088359999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">118.75363</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.845210000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16136.695029999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16012.09619</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">133.72420000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.3939300000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20173.329010000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20032.210880000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">165.54074</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.5797899999999796</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">22885.57634</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">22710.455809999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148.77068</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.576010000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20263.184159999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.5290000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20104.922759999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119.44763999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.514780000000014</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">26060.2808</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">25930.318380000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">192.46748000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-67.164349999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">29526.18953</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">29400.886399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">89.011289999999988</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.6865900000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">17589.446550000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17491.748670000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">173.11919</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.7845400000000016</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">30550.00591</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">30367.102179999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">402.18610999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.7759999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">65042.14834</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">64631.186229999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.347529999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.957569999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">2552.5918600000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2519.2867600000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.447180000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.071480000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3867.7373000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3817.2186400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.66974</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.4833300000000023</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6897.0918200000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6887.9387500000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.710040000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.2429800000000029</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">10179.658440000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">10159.70542</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.46752</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.5047399999999911</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">13331.150879999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">13312.178619999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.4754899999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.0194100000000184</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">11614.112370000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">11602.617470000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.236279999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.3367399999999758</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16700.982369999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16672.409349999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59.399250000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.0518399999999968</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">25294.218639999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">25225.76755</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.137969999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.384950000000012</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">52473.069430000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">52450.54651</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6499999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.54097</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">7734.0415299999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7723.4740599999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.164390000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.0835000000000026</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">12957.471546000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">12925.223656</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.560559999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.147433999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16931.890018000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16889.182024000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.27439</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">34.123695999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">16924.330755999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">16868.932669999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7884500000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.644410000000011</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18412.235380000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18398.802520000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.44539</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">18.551379999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18029.850200000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">17992.853429999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1718699999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.0140200000000039</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19708.403329999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19696.21744</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.320339999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.6839700000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19575.39559</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19518.391280000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.9370699999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.657559999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">23013.398740000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">22996.804110000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">79.393609999999981</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.8423600000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">25758.696120000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">25674.460150000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.915880000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.4533400000000114</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">27223.50992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">27184.1407</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.680010000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">12.638139999999986</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">27199.346089999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">27163.027939999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.189909999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.4001599999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18631.870660000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18576.280590000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37.732900000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.8972900000000017</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15396.191720000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15349.561529999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0917599999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.941630000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">21847.464630000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">21829.431240000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.909130000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">10.052989999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20049.836199999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20022.874079999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.704639999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.046979999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18287.650689999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18253.899069999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.135549999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.3449400000000011</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18463.374549999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18435.894059999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.488049999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.1964699999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18986.065629999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18914.381109999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.4543099999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">15.380910000000018</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">19379.688179999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">19357.852959999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.013449999999992</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.1564399999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">20766.252559999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">20686.08267</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.31033</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.9795899999999964</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">24056.125939999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">24032.836019999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.18356</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">14.483399999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">23225.582989999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">23191.916029999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.190010000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.743230000000011</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">26440.166089999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">26411.23285</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.579870000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.9846199999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">15773.555209999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">15745.990719999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.361150000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.8552200000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">18242.556359999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">18184.339989999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.270300000000006</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">11.534600000000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s150"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s149"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s150"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s149"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s150"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s149"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
   </PageSetup>
   <Unsynced/>
   <Zoom>90</Zoom>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>3</SplitHorizontal>
   <TopRowBottomPane>351</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="SD - pivo">
  <Table ss:ExpandedColumnCount="10" ss:ExpandedRowCount="387" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="154"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="64"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="76"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="70"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="76"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="68.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71"/>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s154"><Data ss:Type="String">Hotovostné plnenie spotrebnej dane z piva (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s155"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s132"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s133"><Data ss:Type="String">výber dane DÚ</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s134"><Data ss:Type="String">výber dane CÚ</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2781461605144"><Data ss:Type="String">akruálna daň </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="26.625">
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">doruby</Data></Cell>
    <Cell ss:StyleID="s139"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">dovoz</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">sankcie</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1411.4142933014671</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1249.566653389099</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3086.9669056628823</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1837.4002522737833</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">671.34581424682995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3379.8124543583613</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2708.4666401115314</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">191.09576445595167</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3528.4676691230161</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3337.3719046670644</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">350.90689105755825</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3914.4410476000799</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3563.5341565425215</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">457.4040695744539</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3231.2000265551346</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2773.7959569806808</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">454.01958441213566</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4300.8120892252527</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3846.7925048131174</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">680.38182964880832</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6076.3979286994618</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5396.0160990506538</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">396.25778397397596</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3504.2502157604727</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3107.9924317864966</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">833.82374029077869</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3602.2253535152349</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2768.4016132244565</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">644.75406625506196</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4022.1228174998337</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3377.3687512447718</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">649.92146318794391</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2839.4604660426207</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2189.5390028546767</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">365.13310761468495</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">655.88425280488605</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3234.6423189271727</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2578.7580661222864</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">440.41452565889927</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2898.3483459470226</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2457.9338202881236</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">395.45399322844054</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2608.9294788554735</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2213.4754856270329</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">412.65571267343819</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1136.6595034189731</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">724.00379074553507</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">343.57843723029941</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5823.0083017991119</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5479.4298645688123</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">551.53087034455291</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5301.5273650667204</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4749.9964947221679</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">496.42872203412355</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5057.1212899156862</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4560.6925678815624</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">614.20737303325996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4373.4591920600124</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3759.2518190267524</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">580.02539334793869</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4476.1767881564119</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3896.1513948084735</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">456.49658102635595</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3173.0613689172128</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2716.5647878908567</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">369.53113589590384</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3370.2412022837425</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3000.7100663878387</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">389.15850096262363</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1437.4460997145356</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1048.2875987519119</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">697.07229635530769</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">428.32566553807339</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2434.0854345083976</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2005.7597689703243</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-29.335955652924383</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.5507203080395664</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">406.11256057890188</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2415.2143132178185</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2038.4377082918409</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29.335955652924383</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8170019252472951</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">347.26150169288985</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2114.8869680674497</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1738.2895107216355</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29.559350726946821</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">348.62072628294499</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3058.8020513841848</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2710.18132510124</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.896401779194051</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">486.47052380003981</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3218.6845117174535</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2732.2139879174138</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.5033525858062795</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">471.74158534156544</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3760.1758281882767</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3288.4342428467112</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.90489942242581</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">602.46348668923849</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3558.1794264090836</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2955.7159397198452</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">248.0006306844586</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">736.37114120693082</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4089.717871605917</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3353.3467303989864</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-248.38514904069575</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161.51337714930625</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3665.1956429662087</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3503.6822658169026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219.56114319856601</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">497.1393812653522</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3320.8933147447424</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2823.7539334793901</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.42481577375024893</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.4406140874991529</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">220.77159264422758</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2514.333275575912</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2293.1368671579344</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.64399522007568211</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8783237070968251</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">204.57365730598153</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1567.4113277567531</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1362.1936752306958</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155.73672442408551</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">260.15773750248951</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2383.0486357299342</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2122.8908982274447</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.3450839806147519</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.975536081789816</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">347.92249219942909</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2549.7367317267472</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2195.4691555467034</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.98433247029144255</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.74410807939985391</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">292.52439753037243</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1990.7364648476398</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1697.2277348469759</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5641970391024365</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">383.16616875788355</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2309.3918874062269</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1926.2257186483432</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.37419504746730398</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">296.12172210051119</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3086.405996149505</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2790.2842740489937</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.2909446989311553</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">297.88760539069244</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2939.3694416782851</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2641.4818362875926</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8720042488216155E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.4600345216756292</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">435.20208457810526</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2905.8419172807535</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2470.5811126601598</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6703179977428135</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">283.85334926641434</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4090.4602867954591</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3806.6069375290449</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6665405297749456</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">342.34359025426539</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2640.4914492464968</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2298.1478589922312</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.888966341366263</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">422.42647546969397</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2745.7104560844464</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2323.2839806147522</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.45179911040297394</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-12.178443869083186</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">267.8272920400982</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2657.0135710017912</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2389.6380780720961</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6865199495452425</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">194.53840536413728</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2389.4364794529633</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2194.898074088826</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.4842030140078331</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">285.97437429462923</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1678.5716779525987</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1392.5973036579696</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.743809334129985</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177.65723959370641</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2960.1792504813116</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2782.5220108876051</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.24131979021443273</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">164.11451902011552</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3896.0268578636387</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3731.9123388435232</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.35776405762464314</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">386.14764655115181</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2821.9338013675883</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2435.7861548164365</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31617207727544316</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53385779725154348</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">260.50952665471686</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2457.3952562570535</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2196.5695575250611</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.96139547234946554</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.3615813582951599</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">171.01951802429795</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2976.445939055965</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2806.3878165040164</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.3817632609705894</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">337.2124361017062</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4058.9758670251608</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3721.7634309234545</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5315674168492333</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232.35974639845975</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4104.597948615813</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3872.2382022173533</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.4885812919073225</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">355.75168957047066</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3535.9313025293754</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3180.1796129589047</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.2613689172143662E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">317.73566686583024</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3132.5955745867368</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2814.8599077209064</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.979021443271591</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196.3695346212572</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2757.0029990705702</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2560.6334644493131</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-19.078603199893781</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">221.56765219411815</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2218.5779881165781</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1997.0103359224599</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18017659164841002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2401.954789882494</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4923.6669717187815</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2521.7121818362871</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.24497112129057957</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49571798446524595</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1795.9112992099845</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3586.1820367788619</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1790.0257664475869</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.102867954590719</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.349419770298081</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1494.0791343025955</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">798.74618004381568</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2291.7224463918205</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0168419305583214</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">269.28083383124272</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2722.3703996547838</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2453.0895658235413</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0206466175396666E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.49790878311093406</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219.44096129589005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3719.8316666666656</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3500.3876847241581</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38.855307707627958</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">475.43338976299532</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4944.114963486687</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4468.6815737236921</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.39537276770895569</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">393.90131779857933</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5116.5770805948359</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4722.675762796257</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77.236573059815427</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">371.74993693155415</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4439.9844393547082</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4068.2345024231545</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-44.116377879572454</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">344.11006107681061</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5292.9302190798617</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4948.8201580030509</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53677886211246106</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-16.635700391688239</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">367.51452565889957</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3525.7132244572786</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3157.6619199362667</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">338.91207296023367</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">234.73255095266538</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3026.6647463984641</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2791.9321954457987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-155.85968930491933</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">245.31584843656643</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3045.4531414724825</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2800.1372930359162</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.1579034720839142</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">318.61558122551946</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3154.4252074619926</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2835.8096262364734</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.8026953462125732</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">282.90944698931156</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2943.3638063466778</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2660.4543593573662</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.0346438292504807</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">236.646020049127</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2656.955268538803</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2420.3092484896761</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.3225785036181365E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8263851822346142</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">368.86114983734979</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3260.4418080727623</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2891.5074324503762</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">70.282812188807</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">331.95040828520212</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3418.3719909712554</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3086.4215826860532</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1150833167363738</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.9365664210316669</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">299.36918276571731</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4064.723909579764</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3764.2396434973102</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159.11651065524796</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">503.96680608112592</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4349.6806379871186</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3845.7138319059927</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-53.666301533559043</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">434.05533426276304</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5324.9728028945074</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4890.9174686317447</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.6346013410343227E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-166.48692159596362</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">381.44031733386441</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5310.3199794197708</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4928.8720274845655</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.950408285202144</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">207.8470756157472</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3035.7032463652649</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2827.8561707495178</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-40.986390493261638</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">178.35875987519086</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3526.9596760273457</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3348.6009161521547</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.3121556130916816</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">218.61209586403768</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3805.2986656044632</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3586.6865697404255</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0281484432052046E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53.710217088229435</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">241.90227710283474</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3017.6634667728867</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2775.7409081856199</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-15.267509792206067</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177.53073756887738</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2712.3419637522402</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2534.811226183363</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.320321317134701</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">237.4284339109075</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1588.1726415720634</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1350.744207661156</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.703179977428128</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">229.83150766779525</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4246.7831109340777</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4016.9516032662823</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-44.371240788687508</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">275.95346212573855</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3729.4680508530846</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3453.5145887273461</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.33193918874062267</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">300.45791011086772</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4741.8508165704061</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4441.3929064595386</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6935072694682336</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">336.67908119232555</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4611.3063865099903</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4274.6273053176646</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.15064064263426979</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">397.49664741419372</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5226.3253302794928</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4828.828682865299</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.6476465511518299</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">274.91462524065588</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4740.5014970457432</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4465.586871805087</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.210250282148312</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">310.29170815906525</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3798.208431255393</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3487.9167230963276</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.453495319657442</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.880435504215626</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">185.81710150700391</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3208.1083017991086</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2989.8377049724472</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2534355706034652</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">226.63752240589523</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2695.3678550089589</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2468.7303326030637</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-14.023600876319456</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.6775542720573586</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">268.0273152758416</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3157.966543849167</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2903.9628294496447</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-11.028878709420434</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">135.35788355573257</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1900.7369713868416</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1765.379087831109</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.139215295757817</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">156.95832835424548</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3056.8305782380667</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2899.872249883821</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-11.028878709420434</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196.85075682135033</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2728.1072595100568</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2531.2565026887064</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.046571068180308</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">257.81135895903873</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3914.1833565690772</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3656.3719976100383</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33193918874062267</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">363.91621854876183</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4879.2579632211391</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4515.341744672377</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0945694748722037</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">477.93284870211772</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5169.3644758680184</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4691.4316271659009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3110270198499634E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.868718050853083</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">575.64033725021557</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6039.9363407023866</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5464.2428931819722</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.9940914824404166</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">445.90744871539545</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6771.6226648078045</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6325.7152160924088</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.3614983734979749</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">446.44410144061607</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5017.5188807010536</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4571.0747792604379</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.2319591050919456</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">308.28073093009351</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5037.9172641572077</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4729.6365332271143</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.8295492265816904</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">213.2929363340636</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4063.8444333798079</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3850.5514970457443</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.9328686184691</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">426.52194118037573</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5480.9047932018857</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5054.3828520215102</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.804753369182766</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">293.03594901414056</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3587.573607515103</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3294.5376585009626</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124543</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">283.93318064130648</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3845.9376585009618</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3562.0044778596553</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.0533758215494906</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">471.67552944300604</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5154.5857797251538</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4682.9102502821479</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124543</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">658.36699196707161</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5774.040413596229</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4482.5444964482504</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6555135099249817E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124543</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">633.12892518090678</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">189.7306977361747</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5988.0503618137172</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">202.29568147115609</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124543</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5595.9974274712868</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0158666932218017</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7758.0356270331258</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">453.80688773816473</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3147115448449842</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7300.212872601739</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8012.5192093208525</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">86.42209387240257</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16596959437031134</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7926.0971154484496</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.6346013410343227E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.2073956051251412E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7866.0582974839008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.116543849166831</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7845.9341190333926</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.73926176724424075</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.11123282214698267</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5509.6408504282017</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.652061342362078</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5492.249527318595</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.22605058753236407</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.8424284671048259</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4489.5271911305836</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.8623780123481377</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4491.1635185553996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4658.5218731328414</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3193918874062272E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4658.5185537409543</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46863174666401114</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.20168625107880234</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4849.6789882493531</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.083482705968265</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.7083914226913629</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4828.1268737967212</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.34521675629024756</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3783.3801699528649</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.73806678616477461</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.58188939786231164</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3782.6421031667001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.327756754962491E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.9841333067781979</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3901.5557325897898</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6596959437031137E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3901.5542388634403</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3899621589324833E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.53110270198499632</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5216.7604062935661</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.793168691495718</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5217.5511850229032</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1690898227444733</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4961.0949014140606</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4961.0949014140606</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.42544645820885613</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.5679781584013808</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6510.6647746132912</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.2455264032896094E-16</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6510.2393281550821</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6429662085905859E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.29874526986656041</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7468.2827116112321</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6430989842660101E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7468.2606376551812</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6429662085905859E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.9581756622186809E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7033.4457621323763</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.659695943695868E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7033.4399531965737</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8969992697337847</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46182699329482835</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7549.3743650003316</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.2455264032896094E-16</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7547.4773657305977</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.841698200889597</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.3388103299475533</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6063.4717891522268</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.2455264032896094E-16</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6061.6300909513375</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.177189138949744</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13499966806081126</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4460.2731959105104</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">127.79488813649337</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.0400982539998662E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4330.3011186350668</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.4976432317599403E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.72040762132377345</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4307.5926282944965</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6610237004574775E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.0400982539998662E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0660227046405097</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4307.5103399057298</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1909314213636062</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.56021376883754892</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4615.3981471154484</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4611.2976166766248</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6964084179778265</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.9210648609174796E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3299.889265086636</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.9581756622186806E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3294.2028148443205</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0353847175197499</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.9053309433711741E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3588.8180774082189</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.9581756622186806E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3584.772734515037</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.770331275310362</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.7339839341432649</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4572.3464117373687</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4556.5760804620586</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.054272057359091</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.470689769634203</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5151.3873896302193</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.08285202150966E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5139.3372004248813</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.507103498639049</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.9581756622186809E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6135.057574852287</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.16596959437031134</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16596959437031134</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6132.7164409480183</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3558720042488215</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.33193918874062267</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7294.9471552811528</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6596959437031136E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7290.5929429728476</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.6139547234946558E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.75662218681537541</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">8433.9308238730664</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.6346013410343223E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">8433.8839208656973</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7362079267078272</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.32198101307840404</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6957.3624775941043</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6954.6262696673966</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.53110270198499632</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5452.9973112925709</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5452.9973112925709</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0347872269800171E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.890626037309965</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4892.29569142933</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.992564562172209</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4872.2827789948878</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.3882028812321581</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1015.9689836022042</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16596959437031134</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1015.9689836022042</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1907986456881096E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.8174998340304056</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7907.7946425014934</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7907.7924517028478</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.4005178251344361</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.5566952134368988</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4098.837797915422</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4090.4372800902875</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8721370244971123</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.4996680608112589</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3715.1924915355503</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.9581756622186806</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3709.3203545110532</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.701653057159927</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.6834959835358162</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4873.4610303392419</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4859.7593772820819</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.659162849365995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.14167164575449778</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5718.5811073491332</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.133306778198232</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5705.9219444997671</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.4340768771161123</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.67881564097457336</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6642.6331740025225</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6635.1990971254063</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3664608643696479</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.0342561242780319</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7181.2449379273712</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7176.8784770630018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3193918874062267E-5</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.28779127663811988</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7843.0248954391554</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8171678948416645E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7843.0248622452364</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.26555135099249816</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7286.286463519883</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3543118900617407E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7286.2082918409342</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2740489942242572</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.2323574321184359</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4676.3581291907321</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1225.9842992763724</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.3061641107349136</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4671.0705370776077</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.6981676956781513</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5967.7642235942376</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4741.7799243178652</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.20739560512514105</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4364.6805616411075</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4364.6805616411075</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.37379672044081524</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3968.7403040562967</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8633738299143596</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.52977494523003377</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3964.8769302263822</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.3901281285268536</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3973.5716656708487</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3973.0418907256185</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.6651397463984594</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.812520746199296</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4067.9424085507535</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.27849697935338247</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4057.9987718250018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.97517094868220133</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.33027949279691959</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4460.1985328287847</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.541060877647215</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4458.6823010024555</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-10.63785434508398</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.24895439155546703</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5234.8598220805943</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.568346278961694E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5245.5333598884681</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.73936134900086303</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6514.9125008298479</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11478457146650733</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6514.7977162583811</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.47148642368718047</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13831905994821747</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7013.8379140941388</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16596959437031134</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7013.3664276704512</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.43477394941246761</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.4137953926840603</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7554.7888866759613</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.46547832437097519</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7554.8195910509194</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26943503950076342</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.0883290181238796</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6681.6451902011549</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15189537276770895</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6681.3757551616545</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36423687180508529</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.9135630352519414E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5132.4474540264218</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5132.0832171546172</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.35809599681338378</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.4243510588860121</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4456.0718814313204</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.4006506008099313</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4455.7137854345074</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.2013543118900615E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3912.6238498307025</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.52977494523003377</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.52977494523003377</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3912.5318362875837</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3342627630618074</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.4241850892916421</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4882.6250978125208</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.02545</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4878.7951599946891</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.89747</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.6135699999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3258.0654099999997</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.02545</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3257.1933899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23760000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.8176700000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3422.9751000000001</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3422.7375000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.54580000000000106</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4366.4876899999999</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4366.4876899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25874999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.605649999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5432.9100499999995</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5432.6512999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25874999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5964.5622899999998</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5964.3035399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4135300000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.85504999999999931</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5697.5172700000003</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5695.1037400000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.260380000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7143.2626600000003</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">331.93900000000002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7143.2626600000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4996499999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.14000000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6352.5438100000001</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.53237</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6350.0441600000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1800000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46470000000000072</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4912.1822700000002</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6785299999999994</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4912.1800899999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1800000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.18889999999999962</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3805.5644000000002</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.27206000000000002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3805.5622200000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.6546900000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3538.5872600053085</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3538.5872600053085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7187000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.5037799999999988</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4250.2217099999998</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38499</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4248.5030099999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14374999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.3189999999999997E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2897.5348100000001</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.42784</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2897.3910599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.2E-4</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3146.3794600000001</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.3826</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3146.3794600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.23338</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4674.0548399999998</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9436600000000002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4674.0548399999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.67E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4407.9558799999995</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19113999999999998</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4407.9558799999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6835900000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.28399999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4948.2244799999989</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2972900000000001</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4945.5408899999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5346299999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.20851</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6051.3667699999996</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.64239000000000002</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6048.8321399999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.35842000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">7520.3320899999999</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.65264</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7520.3320899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.96525000000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.11</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6193.6586900000002</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9208000000000003</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6192.69344</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1298400000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.11700000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4006.7099899999998</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4003.5801499999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.424E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3722.40229</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39873000000000003</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3722.36805</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1870000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.75234000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4090.8686099999973</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.97065</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4090.8467399999972</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.01159</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4172.9935099999993</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4172.9935099999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14374999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.41</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3180.8355200000001</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3180.6917699999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2386400000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.23718999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2849.4488999999999</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2848.2102599999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.7217399999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.42651999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4332.8232999999991</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4328.1015599999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.7000000000000001E-4</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.16638</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5251.5741900000003</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5251.5733200000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3700000000000002E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.23176</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6146.9127900000003</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6146.90942</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.2147299999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.39389999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6276.0979600000001</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6272.8832300000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.90307</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.15109999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6161.9617500000004</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6160.0586800000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21406</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.37948000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">6278.2644499999997</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6278.0503899999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29447000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.0599999999999991E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">5173.0833999999995</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5172.7889299999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.12940000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.215</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3904.0545299999999</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3903.9251300000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28261000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.45400000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">3917.3703300000052</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3917.087720000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.4264299999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.1003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">4180.7584700000007</Data></Cell>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s156"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4177.3320400000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.34517000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">2747.7260099999999</Data><Comment
      ss:Author="Stanova Nadezda"><ss:Data
       xmlns="http://www.w3.org/TR/REC-html40"><Font html:Face="Tahoma"
        x:CharSet="238" x:Family="Roman" html:Size="9" html:Color="#000000">Od 2012 zmena v spôsobe akrualizácie, pripočítajú sa aj sankcie z colných úradov.</Font></ss:Data></Comment></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2747.3808399999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.61363999999999985</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.75678000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3221.6622900000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3220.29187</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16149000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4387.1555900000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4386.9940999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3960400000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.52E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4553.7326200000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4548.311380000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6141900000000007</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.67130000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6197.8150999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6193.5296099999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.4206799999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.80013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6095.6711599999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6090.4503500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.7056299999999993</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.7390000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6819.6933900000013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.2800000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6809.9403700000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.973679999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.7299999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6445.5577099999964</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6431.5167299999966</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16677000000000408</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.7746999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4298.1687400000028</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4296.227270000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.72936</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.11829000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3987.4114199999954</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3970.5637699999957</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.9232799999999992</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.17</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3668.9378700000088</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.1999999999999999E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3660.8447100000089</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.591810000000006</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3658.0650500000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3629.46324</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.3911300000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.23180000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3140.2168699999997</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3132.5939399999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.52478</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.51149999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3004.3128200000001</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2993.2765399999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8932100000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.89379999999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4244.5385500000002</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4241.7515400000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37.436489999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.25</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4680.2933299999995</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4642.6068399999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.387630000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.04</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6279.7505000000001</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6260.32287</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8716900000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.70140000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5580.2470899999998</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5575.674</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.11443</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6916.6772899999996</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6913.56286</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3117800000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.8799999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6427.3601099999996</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6424.99953</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.24802000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.61402000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3566.42193</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3565.55989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.32377999999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46535000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3926.5658300000005</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3925.7767000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0129000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3834.8410400000016</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.75">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3832.7981400000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.44215</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.15259999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4126.7644099999998</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.75">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4125.1696599999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.24424000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.8881</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3304.82276</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.75">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3303.6904199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23164999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.0500000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3138.9915500000002</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3138.7393999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1472899999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.8489999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4093.1214500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4091.9456700000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.40005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5647.8163199999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5646.38627</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.35225</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.91232000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5073.9618900000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5071.6973200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23011999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.58020000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6060.7623400000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6059.9520199999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4325899999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.47</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6379.7537800000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6377.8511900000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.58479999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.45689999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5285.2752200000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-2.0000000000000002E-5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5284.2335400000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7440799999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4369.676910000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4367.8728300000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.40057999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.20469999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4046.17292</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4045.5676400000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.671E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.41599999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3831.1511399999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3830.65843</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15342</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.9700000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4209.1546200000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4208.9115000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.94369999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.5796</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3021.2143899999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3019.6910899999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.93323</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.0899999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3087.2332500000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3086.2391200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28977999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13900000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4928.8435899999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4928.4148099999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.55979000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.1891500000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4344.0489300000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4343.2999900000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1071900000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5307.9226700000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5306.7554800000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6734200000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6739.7507900000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6736.57737</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1418600000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.3145</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6888.4656000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6885.0092400000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8245100000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.7335199999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6123.89642</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6117.3383899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15342</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.17530000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4595.4958099999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4595.1670899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16619</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.56289999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3707.5795899999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3706.8505</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0625</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.18969999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4171.3488200000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4170.0966200000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.51419999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.25</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4337.6349599999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4336.8707599999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25568999999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.18049999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">2884.0673999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2883.63121</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.42014999999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.1032</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3581.7958799999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3581.2725299999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.67330000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.5000000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4372.7854699999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4372.0471699999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5495999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.09</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4882.9774200000011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4879.3378200000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.48916000000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.58160000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5612.0500700000011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5610.9793100000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.8235599999999987</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.33066999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6666.11085</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6655.9566199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.39574</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.7275200000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5983.4295299999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5975.3062699999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.43464999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.21649999999999955</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6078.5082400000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6077.8570899999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23025000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.68690000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5029.3332499999988</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5028.4160999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31962999999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.4076</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3640.73819</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3639.0109600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30684</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3903.8640000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-9.75E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3903.4271600000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2429</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.4869000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4109.3339400000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4107.6041400000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.671E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.16669999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">2838.9002299999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2838.6568199999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14346</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.20999999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3413.2653700000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3412.9119100000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.89978000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5315.5765799999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5314.6768000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.69602999999999993</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.16663</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4830.20856</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4829.3459000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.55774000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.21629999999999971</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5295.0679399999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5294.2938999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38366</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.2204000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6609.2782500000012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6608.6741900000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.3196</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.50949999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6076.5212000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6075.6921000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5616300000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.42830000000000018</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6603.5489899999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6599.5590599999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23011000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.28569999999999984</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4231.4177400000017</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4230.9019300000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25866</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.83385</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3963.4253299999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3959.3328199999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38351999999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.0605</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4250.2513299999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4248.8073099999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46306999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.90229000000000092</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3873.0759599999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3871.7105999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.85</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3919.5081599999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3918.65816</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9918200000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.62790000000000012</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3806.5983700000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3802.9786500000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30681000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.11581999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4431.2768999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4430.8542699999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.32244</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.19</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4921.8332699999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4921.3208299999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6008400000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.54195999999999978</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6397.4911499999989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6394.3483499999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.8304899999999993</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.2825300000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6261.1281600000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6250.0151399999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30735000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.27369999999999983</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6507.545180000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6506.9641300000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36080000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.1465999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6260.38616</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6259.8787599999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.22056000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.0400000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4691.48218</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4690.2216200000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-4.1000000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4489.6612400000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4489.7022400000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30739999999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.27579999999999927</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4139.1183999999903</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4138.5351999999903</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30681000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.6200000000000729E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3820.2672600000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3819.8642500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">5.2200000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3788.56585</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3788.5136499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.38568</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.18039999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4079.8553299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4078.2892499999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0647600000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.20081000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4318.6467400000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4315.3811699999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.62652</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.22921999999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5719.2113499999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5717.3556099999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.78464</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.1349000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5466.4821599999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5464.5626199999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.10717</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.2080999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6030.0477300000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6027.7324600000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.61362000000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.78930000000000022</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6979.2317500000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6977.8288300000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.50617999999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.4197500000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5654.6523000000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5652.7263700000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45027999999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.3072999999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4687.7537600000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4686.9961800000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46022000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.28020000000000028</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4945.2654300000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4944.5250100000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23011000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.42409999999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3859.0875600000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3858.4333500000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.9555800000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.39930000000000015</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3835.7313899999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3834.3765100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3831.45066</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3831.45066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.29640000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3602.5703899999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3602.2739899999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.64211999999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4234.9435700000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4234.3014499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30684</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5063.8804899999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5063.3736499999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53977999999999993</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.3899999999999869E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5470.5270899999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5469.9134099999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.68503000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1923999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6296.2487499999988</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6294.3713199999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45032</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.43520000000000025</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">7035.0848100000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7034.1992900000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.82840000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.54749999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5968.4861600000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5967.1102600000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.63314000000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.3420999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4688.2327900000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4687.2575500000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.19184999999999947</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3557.7355300000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3557.0436800000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46022000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.11</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3345.5641099999903</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3344.9938899999902</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15484999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-0.28960000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3971.5741599999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3971.7089099999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23011000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.10027</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">2481.4347499999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2481.10437</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46022000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.19990000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3813.53341</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3812.87329</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7500300000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.38719999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4679.8528500000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4676.7156199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0022899999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.11</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4717.1134299999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4716.0011399999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.80538999999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.15</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5246.09591</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5245.1405199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.8345400000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5944.5087100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5942.6741700000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.47069</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.09</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6679.9106300000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6679.3499400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.34494</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.27560000000000034</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6339.7242600000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6338.103720000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.86363000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.75659999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3968.65859</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3967.03836</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.77361000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.17065000000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3794.3770000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3793.4327400000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2429</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.23400000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3678.8163600000084</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3678.3394600000083</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1745399999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">-9.831000000000098E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3659.1276400000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3658.05141</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23036000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.53217999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3424.5113000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3423.7487600000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.5299999999999992E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.41839999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3174.9735599999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3174.4798599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.36599999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5254.6416199999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5254.2756199999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6486500000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.82440000000000013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4802.1628400000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4799.6897900000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17068</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.17150000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5802.5492700000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5802.2070899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.94016999999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.34569999999999984</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5567.20082</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5565.9149500000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.74399000000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5938.3630400000011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5937.489050000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15225999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.26409999999999989</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6030.1066900000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6029.6903300000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0909</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.10920000000000027</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4566.11672</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4564.91662</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6160000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.20029999999999973</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3729.7892700000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3729.5728100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2794700000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.51328999999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3922.5223499999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3920.7295899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.40767000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.3858000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4130.8629899999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4129.06952</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23011000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.2107</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">2786.2884300000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2785.84762</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.89644000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">2848.4046699999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">2847.3782299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.20028</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.5100000000000028E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4151.3571400000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4150.08176</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.67204999999999993</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.6654000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4345.6446599999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4344.3072099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.88636000000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.37039999999999984</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5374.6860900000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5373.4293299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.02474</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.24880000000000019</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5720.8980799999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5719.6245399999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.20439999999999986</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6357.3589600000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6357.1545600000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.63067999999999991</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.1000000000001366E-3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5212.2279200000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5211.58914</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.71023000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.59519999999999984</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4644.3945099999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4643.0890799999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23047000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3875.8039599999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3875.4434899999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.95301000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.19509999999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4040.5199499999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4039.3718399999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.10937000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.23499999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3639.99946</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3639.6550899999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.2107</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3227.6487499999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3227.4380499999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0263399999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.57059999999999989</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3759.5813599999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3757.9844199999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.35796</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.3136100000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4271.9161900000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4262.2446200000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17330000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.39100000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4976.9236200000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4976.3593200000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0479400000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.14499999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6081.7936000000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">6080.6006600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53477999999999992</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.35479999999999928</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5442.9267799999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5442.0371999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.19249</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.3155</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">7064.9324399999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">7063.4244499999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.59090999999999994</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.24040000000000145</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5421.7816600000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">5420.950350000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23011000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.1090000000000144E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4425.4136900000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4425.1224899999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26846999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.7199999999998913E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4044.1344000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">4043.7987300000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.949E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.12489999999999964</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3652.6312599999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3652.4168699999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45797000000000004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.18839999999999962</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3476.1810400000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3475.5346700000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31534000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.17</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3441.8608300000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3441.3754900000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9888899999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.5699999999999989E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3449.5556199999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">3447.5310299999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.85868000000000011</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4128.8655200000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4128.00684</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0439000000000003</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.7067999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4823.0785499999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4819.3278499999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23011000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">9.2900000000000094E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5378.4810099999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5378.1579999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3512300000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.27829999999999971</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5686.9666900000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5684.33716</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6831700000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.5483000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">6011.5077700000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6002.2762999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.2987099999999989</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.53140000000000054</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">5029.9585499999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5023.1284399999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.60665000000000013</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.4258799999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">4256.0365399999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4254.0040099999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">7.5499999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3456.98837</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3456.9128700000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2415299999999996</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.8710000000000035E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3542.0068100000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3539.6965700000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7376500000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.11380000000000018</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3899.3681200000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3897.51667</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23011000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.12</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3016.6001799999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3016.2500700000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9307099999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.36</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">3260.3556600000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3258.0649500000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.0178499999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.41972000000000004</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
   </PageSetup>
   <Unsynced/>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>3</SplitHorizontal>
   <TopRowBottomPane>352</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="SD - víno">
  <Table ss:ExpandedColumnCount="9" ss:ExpandedRowCount="388" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="154"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="76"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="68.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="61"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="76.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="65"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="66.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s154"><Data ss:Type="String">Hotovostné plnenie spotrebnej dane z vína (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s155"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s157"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s158"><Data ss:Type="String">výber dane DÚ</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s159"><Data ss:Type="String">výber dane CÚ</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s161"><Data ss:Type="String">akruálna daň </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="26.625">
    <Cell ss:StyleID="s162"/>
    <Cell ss:StyleID="s65"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="String">doruby</Data></Cell>
    <Cell ss:StyleID="s163"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="String">dovoz</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="String">sankcie</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1313.8707096859855</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">165.84196375224059</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">994.77494523003384</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">828.93298147779319</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.605390692425146</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1062.244871539534</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1021.6394808471088</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">130.6371904667065</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">676.02433114253449</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">545.38714067582805</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">499.30661222863972</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1051.036878443869</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">551.73026621522934</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">507.16095731262033</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">738.12241917280755</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">230.96146186018726</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">827.79648808338311</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1334.0312022837415</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">506.23471420035855</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">202.36270995153689</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1187.2234946557792</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">984.86078470424218</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.897928699462256</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1227.5925778397393</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1202.6946491402771</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.564894111398786</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1025.5293102303658</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">977.96441611896694</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">97.608710084312548</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1311.3612826130254</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1213.7525725287128</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.234780588196244</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1127.7115780389029</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1052.4767974507067</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">184.26435636991303</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">960.95608444532957</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">776.69172807541656</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1167.7102502821483</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1964.6074603332668</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">796.89721005111858</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">253.23099648144461</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">788.46026024032381</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">535.22926375887914</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">422.83954059616281</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1344.5964465909847</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">921.75690599482175</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">294.07262829449644</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">808.59275144393564</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">514.5201231494392</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">470.62275111199625</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">998.34004846312132</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">527.71729735112513</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">366.65933081059546</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1168.7906276970059</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">802.1312968864105</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112.6965743875722</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1049.9429346743673</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">937.24636028679515</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">305.97434110071032</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1169.3917380335922</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">863.41739693288196</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">327.36978025625706</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1180.8295193520544</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">853.45973909579743</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">233.29207329217286</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1227.5425579233884</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">994.25048463121539</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139.25097922060675</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">726.57497809201334</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">587.32399887140662</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">666.43719710549021</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1601.2666434309233</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">934.82944632543308</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.3234415455088622E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7457345814246827</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">559.30355838810328</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1573.4098453163383</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1014.0430525127798</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.0438159729137622</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">245.20596826661355</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1108.4889431056226</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">863.28297483900906</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.305881962424484</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.746929562504135</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">884.29266082453705</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">810.54573126203286</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.2984797185155675E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9044347075615748</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.09496780189869</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">752.81205105224694</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">692.70878477062979</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3653986589656775</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.93586934873531158</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">278.3370510522472</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">788.41787160592207</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">507.71542189470927</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7103166699860586</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2056695213436898E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">356.13383788090016</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1129.3886012082585</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">771.5444466573723</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8005709354046337E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.54255460399654776</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">143.57598088030272</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">937.64317864967154</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">794.05939719843343</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6596959437031135E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0061408749917016</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">114.026355971586</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1070.7714963818626</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">956.72854345083954</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.3395937064329813</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77.611963088362216</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1053.1873016663353</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">975.57533857797307</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3714598685520814</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">218.82281086105024</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1310.9947454026424</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1092.1719345415922</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.32944964482506806</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.72634933280223057</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">72.504282015534756</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1023.8760240323986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">951.70119166168888</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.60801301201619851</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41.531733386443598</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">2111.0728689504081</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2069.5411355639644</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19567815176259709</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.073889663413659</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">853.77156774878836</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">804.69767808537472</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.2032131713470094E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.0800637323242377</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.192358759875191</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">850.4584478523534</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">799.29812122419173</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3276239792869946E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.34412135696740359</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65.128028945097256</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1016.6155513509927</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">951.43424616610264</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7506804753369181</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">70.437794596030002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">810.77970855739227</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">740.34191396136225</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1857531700192525E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0343225121157804</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.347606718449178</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">876.25661554803094</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">820.86715129788161</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6057226316138885E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.3638385447785968</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.297317931354975</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">832.11548994224256</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">787.79211478457148</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.73043218482374028</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.7895173604195711</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144.40778729336785</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1049.5744523003391</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">904.43623282214753</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.52413197902144315</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14787890858394739</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">48.793135497576841</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">969.71849731129225</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">921.4494937927368</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.1391821018389425</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.001194981079479</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">833.09112892518169</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">764.0899339441022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.0709685985527448</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">120.19879838013675</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1318.3045226714448</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1198.105724291308</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9916351324437361E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.3836221204275372</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41.860253601540194</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1061.9966421031677</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1020.116472150303</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1078138485029541E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.0388036911637788</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">173.27507800570933</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1893.5984664409477</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1720.3023102967534</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.79864568810993819</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7015202814844319</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.6408086038637713</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">741.03417811856855</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">731.59472382659487</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.2032131713470094E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.22127066321449909</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.538305782380668</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">726.07269634202999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">670.50235842793586</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.8718714731461196E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">123.32407222996747</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1215.2724955188214</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1091.948423288854</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6600278828918542</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.43540463387107481</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125.16494058288521</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">823.46235145721243</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">696.6373829914354</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.76777534355706034</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.42089889132310959</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67.878377481245423</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">693.87337017858351</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">625.22721735378104</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.1768571997610038</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.61917446723760206</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.426541857531703</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">898.43567184491837</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">860.1859871871477</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.873132842063334</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9598021642435106</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.466175396667325</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1252.5254059616277</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1184.1860977228971</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.7881564097457345</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.80584876850560971</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142.54056296886409</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1137.1211113324025</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">996.36870477328421</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0263559715860053</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38.781218880701054</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">847.92906625506248</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">809.14784737436139</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.9956847905463719</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">131.2139680010622</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1330.0170500564309</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1198.8030820553688</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.55344220938724031</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">286.34803823939455</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1390.6438558056147</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1104.2958175662202</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.10578901945163645</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">456.31212241917279</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1971.5349863904933</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1515.2228639713205</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2837748124543582</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18356237137356435</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">321.64240191196973</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">805.7633655314346</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">482.83718880701048</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26641439288322377</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">206.03249684657771</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">781.11754132642909</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">575.08504447985138</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.1616543849166828E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.1434973112925713</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">306.97812520746197</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">908.92737834428738</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">601.89763659297626</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6397795923786762E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">199.68943769501425</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1135.065338909912</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">935.37590121489791</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.7092212706632139E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2493527185819557</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">93.126402443072422</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">642.46241784505037</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">549.2389231892713</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1302529376618202E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4438856801433975</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">554.1187346478124</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1276.6665206134244</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">722.53648343623547</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8067118103963353</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">516.1453229768307</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">963.1962441080791</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">447.05092113124834</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0912168890659232E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.62920732921728739</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">340.36041957113457</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1122.3228755891919</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">781.94154384916658</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7384983071101373E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.168990240987851</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">366.91701520281481</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">897.12707959901718</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">530.18267941313127</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1410077673770164E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53895306379871211</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">164.40141406094403</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1073.5029277036449</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">909.08010356502712</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.2539334793865766</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">245.18074088826927</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1110.2597224988372</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">865.07898161056778</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11368917214366327</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.0663048529509389</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">473.82715926442273</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1561.380757485229</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1087.4399090486625</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53612494191064197</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">342.54862909115047</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">739.39420434176441</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">396.84557525061399</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.8055334262763062</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23405696076478791</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">188.78712739826062</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">552.14629721834967</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">364.16470324636532</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3625439819425083E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.45837482573192589</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">469.59921662351456</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">665.34220440815216</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195.70936234481817</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.653488680873664</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">234.96149505410608</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">715.56320122153625</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">480.60170616743011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.2984797185155668E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.6035318329682005</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175.1669654119365</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">498.04322678085373</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">322.79327657173206</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.1627497842395274</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">259.59098453163381</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">790.77782646219259</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">531.18684193055878</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.1068180309367318E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">333.03468764522341</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">855.86699528646341</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">522.83230764123994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.87183827922724544</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195.38836885082651</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">832.70204208988901</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">637.3136732390625</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.8179147580163314</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">192.79655447122084</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">805.9332015534751</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">613.13664708225429</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3235743211843591E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2479585739892451</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">337.25429861249421</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1366.041185354843</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1028.7636509991369</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.5288787094204341</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">197.49004182433777</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">794.61517957910132</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">597.1251377547635</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17493195246630816</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">96.314578769169486</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1008.4682251211577</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">912.1536463519883</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.61246099714532298</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">89.140675828188279</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">345.20989477527712</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">256.06921894708881</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9194051649737767</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.4101440616079133</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.303259642833432</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">282.02465345548694</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227.80198864767976</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.4775609108411336</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.184060280156672</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">395.48422956914283</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">363.30016928898618</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.13098320387704973</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">86.012945628360868</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">275.9227212374692</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">189.90977560910835</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.11959768970324636</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50.693553740954655</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">349.21989311558121</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">298.52633937462656</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.568346278961694E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.3341299873863109E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">48.395870676492066</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">409.74030737568876</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">361.30875323640709</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.9417114784571469E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">68.773019982739157</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">395.70468532164932</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">326.93166533891019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.2196773551085447E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.22415853415654252</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38.627862975502886</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">237.08902111133219</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">198.38896136227822</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26897032463652659</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.951404102768365</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">562.13659297616675</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">492.18518887339837</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31866162119099778</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11528248024961826</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41.724556861183032</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">362.00596826661342</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">319.96274978423941</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1534222930359158E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25572595100577572</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41.437230299409144</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">653.60791343026006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">612.13914890792057</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.5989842660824537</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76.197503817300657</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">868.63936798778468</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">792.441864170484</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.502223992564552</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">158.86338710748186</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85.361163114917289</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25559317533027948</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">84.495087300006631</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">204.19636194649144</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119.7012746464848</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19916351324437362</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.626535218747925</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">202.66721436632807</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">171.04067914758014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39832702648874724</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.384319192723893</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">290.95474872203403</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">224.57042952931013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.7799243178649666E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46.877680408949075</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">214.98376120294756</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">168.1060807939985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16596959437031134</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">95.266879107747457</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">279.33221337051043</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">184.06533426276297</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46471486423687181</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.495087300006638</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">278.63572329549237</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215.14063599548575</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.75492929695279831</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.893215162982145</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">244.25192989444338</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">168.35871473146122</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.8220474009161514</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29.125473013343957</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">481.38218150434841</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">452.25670849100447</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1492398592577837E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2323574321184359</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88.150136095067381</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">313.90834495120487</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">225.7540596162782</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6596959437031135E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.93062470955320986</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74.963586270995151</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">473.29466905662895</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">398.34767974507082</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2613689172143663</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">118.34754033061144</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">864.98910243643354</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">746.64156210582212</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49790878311093406</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33.424092146318785</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">162.23281218880697</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128.8087200424882</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.4577474606652063</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71.304421429994022</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">187.68645356170748</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112.92428467104826</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2323574321184359</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64.271758613821945</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">228.60452765053452</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">164.33276903671259</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36513310761468498</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58.76077142667463</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">305.14074221602596</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">204.596461528248</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49790878311093406</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">41.783509261103362</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46.829018123879699</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">224.02403239726479</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.7799243178649666E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">177.19023434906723</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.7992431786496708</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">246.39062603730994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.47560246962756425</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">241.06698532828784</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3567682400584209</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">269.72034123348601</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4895439155546702E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17951271327092877</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">264.33867755427207</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.3163712407886875</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">291.26111996282282</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.4842328885348204</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">292.42898161056894</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5347540330611431</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1617871605921794E-3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">539.63577308637048</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.79956847905453821</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.117639248489674</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">535.30145057425477</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6247759410475999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.63068445860718314</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">275.49940250946025</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.39769634203014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4000199163513243</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">274.27232291044277</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.1996614220274839</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">424.94099780920141</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.6471486423687182E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">416.69486490075025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.86141538870079004</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.2631281949146917</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1075.7336519949545</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1074.9054305251277</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4602668791077473</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.4161189670052445</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">184.41070835822879</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.3193918874062275E-4</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">174.91724756024698</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.5791674965146385</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.7615348868087366</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">130.03664608643697</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">129.42428467104827</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">171.33522538670917</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">171.30203146783509</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">4.1828984929960829</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">197.50634003850493</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.75778397397596753</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">196.74855606452897</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49601672973511252</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13277567549624908</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">227.19896434973111</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.65836818694815114</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2281749983403042E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">227.36131580694416</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6616211909978094</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.2323574321184359</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">262.7701819026754</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3359888468432582E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">259.07520082320917</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3742282413861782</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.82984797185155679</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">477.5734747394277</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">476.16605257916746</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29396534554869552</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.45913828586602934</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">386.38946425014939</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.9050653920201806E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19846644094801832</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">385.99644825068049</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.37343158733320053</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46471486423687181</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">309.7526389165505</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">309.37920732921731</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.3208524198366866E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46471486423687181</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">286.39033293500626</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.3938790416069369E-5</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">286.29721834959832</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.5133107614684986</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1617871605921795</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">519.16058155745873</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.7776671313809742E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">514.69504746730399</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14339772953594901</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.42929695279824731</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">950.80468698134496</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">950.66128925180897</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.63732324238199556</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.39832702648874724</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">161.19577773351921</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">160.55845449113721</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46471486423687181</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">110.21002456349997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18380136758945759</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13277567549624908</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">110.02622319591052</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8422293035915818</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.33193918874062267</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">247.12939985394675</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.1340104892783642</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">244.42118103963352</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.7250879638850167E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.39407820487286727</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">154.41593640045144</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">154.34868552081258</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.39832702648874724</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">190.15796985992168</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">190.15796985992168</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">188.83067781982339</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.9259775609108408E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">188.87993759543249</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.24055633008032928</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">233.55731593971984</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">233.55731593971984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.68830910177255522</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.51274646484763986</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">274.49183429595695</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">273.80352519418437</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.482272455686118</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">485.91193653322711</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6596959437031135E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1039633539135627</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">485.89533957379007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15992830113523204</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46471486423687181</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">340.98991900683797</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">340.82999070570276</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.68830910177255522</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.40868352917745465</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">576.37409546571075</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">575.68578636393818</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3723029940914819</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.43152094536280955</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">749.93785434508402</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11933213835225387</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11933213835225387</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">746.44621921264024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33698466440948016</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">173.35099249817432</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">172.89467569541259</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.20633339972117107</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">128.37857664475868</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.9581756622186809E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13277567549624908</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">128.3453827258846</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.26691230166633473</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.94214299940250945</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">203.72399256456217</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13277567549624908</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3434906725087964E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">204.09048662285068</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2591117307309299</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.638783774812454E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">140.05852751775871</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6596959437031135E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">134.66664011153154</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.53189935603797378</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">214.92050056429662</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.7590121489743061E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">214.90390360485958</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46471486423687181</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">199.28868751244769</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">199.28868751244769</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.48532828785766446</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">209.40337250215759</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.7609373962690036E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">209.37017858328352</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1003784106751643</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.3676890393679878</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">262.33603863772157</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.5764455951669637E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.59841996946159459</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">262.25326960100909</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.7924716191993626</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">464.26965079997342</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.57954657106818019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.64459271061541523</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">464.27922724556856</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.19916351324437362</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">351.44031998937788</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">352.01986656044608</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.24384252804886142</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">575.19280687777996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">575.15961295890588</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.23448184292637589</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">779.47341167098182</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">779.47341167098182</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14339772953594901</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.0595830843789416</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">177.41548828254665</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.6478789085839466E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">177.19561176392486</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.26555135099249816</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">140.15674168492333</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.6478789085839466E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">140.23322047400916</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53774148575980885</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.3551749319524663</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">202.17045077341831</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-15.571532895173602</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.604793201885414</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">217.2042421828321</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46471486423687181</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">225.52690367124742</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.9378111929894442</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6928898625771759E-3</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">227.46471486423687</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.56429662085905863</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">196.10095930425547</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">196.10095930425547</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">209.59042023501297</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6596959437031133E-5</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6596959437031133E-5</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">209.5904368319724</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">8.1690234349067248E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">223.75094602668787</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31291907322578505</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1210914160525791E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">223.4380269534621</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.6596959437031135E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">238.27547633273585</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.319391887406227E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">238.25426541857533</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.16596959437031134</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">481.72098851490409</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.3128526853880369</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28214831042952931</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">482.0338412002921</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28679545907189802</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.43152094536280955</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">333.76508663612827</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">333.47829117705635</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.66679944234216293</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13277567549624908</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">491.38943105623048</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-19.965561309168159</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">510.68819292305648</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.60051118635066048</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1011.2063699130318</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1011.2063699130318</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.89802999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">176.97954999999999</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.871299999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.33057</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.447089999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">160.10825</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.22929999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">150.17641</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">136.84584000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4589700000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.55050000000000021</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">193.05962000000002</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">191.60065000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.3224899999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">155.70757</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">155.70757</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.35557999999999945</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">163.94911999999999</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.0000000000000002E-5</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">163.94907000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.58840000000000059</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">176.52750999999998</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.23166999999999999</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">176.52750999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4090000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.77741999999999911</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">187.16454000000002</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">187.07045000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.89737</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.28000000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">183.74006</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">182.84269</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1899999999999999E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.6E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">446.86014999999998</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.0000000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29873</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">446.86595999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.20259000000000016</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">179.89273</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.9999999999999992E-5</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">179.89264</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.71694000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.58902000000000043</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">493.03764008696839</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">492.32070008696837</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0999999999999998E-4</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.2160100000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1172.92318</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8698800000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.0509999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1170.0530900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.27346</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.5131699999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">158.97067999999999</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.19999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36268</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">157.89721</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6299999999999999E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.4254</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">114.54376000000001</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.4072</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">116.94933</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.32E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.0289000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">257.48313000000002</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3930499999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">256.08876000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8999999999999992E-4</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1915100000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">106.9606</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.3930499999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">108.35306</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.47E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.74417999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">201.99397999999999</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">201.97927999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.57377</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.27800000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">201.98571000000001</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">201.41194000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46500000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">205.39070000000001</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">205.39070000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.56333</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">223.68405999999999</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">223.68405999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31366000000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.52300999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">465.33911000000006</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">465.02545000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31366000000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.85736000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">316.51706000000007</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">316.20340000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21699000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.61378999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">749.5860799999997</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">749.36908999999969</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28677999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.23898</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1297.1059099999998</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1296.8191299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31366000000000005</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.33648</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">197.30733000000001</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">196.99367000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7920000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13338</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">-44.276060000000008</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">-44.293980000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.91088999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">171.84460999999999</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">171.84460999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15233000000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.63451999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">175.77933000000002</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">175.62700000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38714999999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.43410000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">119.31519</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">118.92804</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13444</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.46626000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">240.73506</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">240.60061999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.23338</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">198.03832999999997</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">198.03832999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.81408000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">201.60967000000002</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">201.60967000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.85450999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">459.04752000000002</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">459.04752000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.3049</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">299.51465000000002</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">299.51465000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.33718999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">706.16689000000065</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">706.16689000000065</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45705000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.29010000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]"><Data
      ss:Type="Number">1317.57295</Data></Cell>
    <Cell ss:StyleID="s164"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1317.1159</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.13400000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">116.39947000000021</Data><Comment
      ss:Author="Stanova Nadezda"><ss:Data
       xmlns="http://www.w3.org/TR/REC-html40"><Font html:Face="Tahoma"
        x:CharSet="238" x:Family="Roman" html:Size="9" html:Color="#000000">Od 2012 zmena v spôsobe akrualizácie, pripočítajú sa aj sankcie z colných úradov.</Font></ss:Data></Comment></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">116.26547000000021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.48193000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">131.42645999999979</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">130.94452999999979</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6900000000000006E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">6.5000000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">198.36687000000015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">198.29618000000016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.4404699999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">117.40939999999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.05</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">115.96892999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.65</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">188.41873000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.30589</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">188.07462000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.32141999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.47460000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">191.82938000000033</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">191.03336000000033</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">193.72754999999981</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">193.66754999999981</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.3881</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">248.89755999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">248.50945999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49763999999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.33739999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">419.24197999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">418.40693999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.16653999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">347.51772999999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">347.35118999999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.62707</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">505.40921000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.2000000000000001E-4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">503.78236000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.9211900000000002</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.1826199999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">1491.90498</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1482.80117</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.7419799999999999</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">149.03302000000002</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">141.26104000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.1067</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">91.062929999999994</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">90.956229999999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.88617999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">208.73003999999997</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">207.84385999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.49198999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">123.95954999999999</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">123.46755999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25827999999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.82025000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">225.26265000000001</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">224.18412000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4489300000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.67230000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">207.51361</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">205.39238</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.26500000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">208.39480999999998</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">208.12980999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18196000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.21</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">229.97355000000002</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">229.58159000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.0980000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.16140000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">416.84832</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">416.59593999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.11</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">285.36839000000003</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.01</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.02</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">285.26839000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39633999999999997</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">590.33293000000037</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">589.87659000000042</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.3851</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">1296.7469100000001</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1296.3618100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.35826999999999998</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.1198000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">150.45659999999998</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.6259999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">147.88226999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.3271</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">79.833519999999993</Data></Cell>
    <Cell ss:StyleID="s75"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">79.506419999999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.36916000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">193.86170999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">193.49254999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.42</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">210.69373999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">210.27374</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.9699999999999996E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">2.30884</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">218.25066000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">215.93585000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.47214</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">230.29509000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.01</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">229.82295000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17921000000000001</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.26685999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">259.29732000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">258.85124999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0760000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.55000000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">284.75438000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">284.13362000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.63100000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">430.23921000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">429.60821000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.25</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">195.62810999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">195.37810999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">1.28</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">792.09866</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">790.81866000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28052999999999995</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.4163</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">1199.3930300000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">1198.6962000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.62219999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">132.44153999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">131.81933999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.16040000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">193.99160000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">193.83120000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.10753</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.91720000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">233.61206000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150"><Data ss:Type="Number">232.58733000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.1700000000000002E-3</Data></Cell>
    <Cell ss:StyleID="s149"><Data ss:Type="Number">0.71129999999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">225.85551000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">225.13704000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.1550000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.3624</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">236.84809999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">236.47414999999998</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.0399500000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">246.32692</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.33E-3</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">245.28697</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">2.7290999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">227.42031999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.4999999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">224.69121999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.5839999999999997E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.27850000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">290.65853000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.5700000000000004E-3</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">290.34419000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.1899999999999999E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.83</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">303.67745000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.4999999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">302.84626000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.1700000000000002E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.79500000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">279.30599999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.8190000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">278.50382999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.644E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.61099999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">890.12940999999989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-8.209000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">889.48196999999993</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.21506</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.17</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">1180.6300100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">1180.24495</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.98E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.6899999999999997E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">124.44932999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">124.39845</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.3291</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">256.59893999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">256.26983999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">156.64776000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-3.4000000000000002E-4</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">156.34776000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.8700000000000003E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.32</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">167.43127999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">167.10341</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.2882</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">290.65869000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.9000000000000001E-4</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">289.37049000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.2699999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.8514000000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">287.02819000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-3.15E-3</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">285.15409000000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.35962</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.4538000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">207.91462000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">207.10120000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.8999999999999992E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.3954999999999991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">304.85155000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-9.2950000000000005E-2</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">303.54840999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.9000000000000007E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.29449999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">439.92328000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-4.6900000000000006E-3</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">439.62756999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.65</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">767.38385999999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">766.73385999999994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8.9609999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.94179999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">765.92742999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-7.1999999999999994E-4</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">764.89674000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.6100000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.0024</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">839.16744999999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.4999999999999999E-4</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">838.16359</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.1456999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">112.15648</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">111.01078</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.11921</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.38160000000000016</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">99.840980000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">99.340170000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.12888999999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.29897000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">194.05700999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">193.62914999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.11111</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.22</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">131.56103000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">130.22992000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.9620000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.090000000000009E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">285.89107999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.37836999999999998</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">285.48219</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.57830999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">238.55378999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.0400000000000001E-3</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">237.97444000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.0309999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.65919999999999934</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">285.85858999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">285.17908</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.4200400000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">256.59082000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">255.17078000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.1510000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.40770000000000073</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">390.95659999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.0000000000000001E-5</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">390.52737999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.986E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.3138999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">383.61635000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">382.26259000000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.5399999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.0563000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">888.0962199999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">886.99451999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.99099999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">894.43263000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">893.44163000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.9999999999999995E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.17</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">241.99042999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">241.81983</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.5799999999999999E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.50445000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">160.50195999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">159.98992999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.22938999999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.32902999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">171.08622999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">170.52780999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.1700000000000002E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.26600000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">278.87340000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">278.60023000000007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.414E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.60178999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">229.96218999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">229.34626</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.7920000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.54600000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">271.37502999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">270.81110999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.0250999999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.57920000000000027</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">390.90513000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">389.30083000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.0083299999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.39274999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">305.20265000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">303.80157000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.845E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.89</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">330.11184000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">329.19339000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.53609999999999947</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">380.64067</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">380.10457000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.3609999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.29730000000000018</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">894.66116000000022</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">894.34025000000031</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.8670000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.48689999999999961</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">1046.99431</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">1046.47874</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.2515</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.17649999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">193.05453999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">192.62653999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9.2699999999999987E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.86070000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">190.06598</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">189.19601</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.7920000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.7598</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">163.09025000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">161.31253000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.23769999999999983</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">239.91023999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">239.67254</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.99E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.85240000000000049</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">296.46602999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">295.61063999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.0761799999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">327.01371000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">325.93753000000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.48593000000000031</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">377.40222</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">376.91629</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.354E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.36</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">239.74758000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">239.37404000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.43489</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.49</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">416.62752</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">414.70263</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.3799999999999997E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.66</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">393.91304000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">393.25065999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.5563999999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">861.11836000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">859.56196</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.1499999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.1779999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">1067.2431900000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">1066.04369</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.30168</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.35470000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">235.01008000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">234.3537</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.54600000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">211.37576000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">210.82976000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.4915000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">268.29054999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">267.79904999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.18278999999999998</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.40019999999999983</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">204.13691000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">203.55392000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.79E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.11629999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">332.72149999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">332.60140999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.19</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">378.73063999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">378.54064</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.12903999999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.432</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">195.73351</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">195.17247</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.22290000000000054</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">420.96812999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">420.74522999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">302.86548999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">302.86548999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.47154999999999975</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">593.71620999999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">593.24465999999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7.1690000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.34530000000000066</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">602.95290999999918</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">602.53591999999924</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.5855999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">875.67002000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">874.08442000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.3000000000000003E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.41</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">202.62943999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">202.21880999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.5697000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">169.1009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">168.53119999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9.0200000000000002E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.78470000000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">283.08028999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">282.28656999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.59350000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">195.816</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">195.2225</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.46189999999999964</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">285.91110000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">285.44920000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.0500000000000002E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">387.99928</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">387.69822999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.8037000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">448.76548000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">447.96178000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.22</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">448.82904000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">448.60903999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.6000000000000006E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.23749999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">417.69874000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">417.46068000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.0670000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.69790999999999981</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">498.12228999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">497.40370999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.17921000000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.38715000000000055</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">932.8614300000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">932.29507000000046</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.9999999999999995E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.74513999999925173</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">836.51468999999918</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">835.76895000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.1999999999999999E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">216.30356</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">216.00235999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.9599999999999999E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">218.83247</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">218.33051</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">1.0778999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">293.35494000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">292.27704000000006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.51460000000000017</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">400.61456999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">400.09996999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.14755000000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.48</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">352.79705000000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">352.16950000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.8670000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.76754999999999973</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">374.97790999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">374.18169</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.51000000000000045</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">302.46678999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">301.95678999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.16240000000000054</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">391.64841999999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">391.48601999999994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.2946999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">379.76793999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">379.47323999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.9999999999999995E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.99099999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">465.29201999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">464.30041999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.33</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">787.23721</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">786.90720999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.22524</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">-5.9282000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">1036.31854</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">1042.0215000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.4824</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">266.39143000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">265.90903000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.53010000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">257.00936000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">256.47926000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.57999999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">315.93036999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">315.35037</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.26050000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">314.46913000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">314.20863000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.1147</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.56999999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">381.95393000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">381.26922999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.72044</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.99321000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">367.20693</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">364.49328000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.1048</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">298.87495000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">294.77015</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.47359999999999947</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">323.71866999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">323.24507</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">4.4834999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">353.44321999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">348.95971999999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.7800000000000004E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.61589999999999967</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">559.01850999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">558.39783</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.7920000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.22140000000000146</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">725.80984000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">725.57051999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.50600000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">922.33552999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">921.82952999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.45039999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">173.49226999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">173.04186999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.44550000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">269.99957000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">269.55407000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.9999999999999995E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.40110000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">241.35939000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">240.95769000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.6855</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">332.60022999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">331.91472999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.17</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">355.97506000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">355.80506000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.9999999999999995E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.81169999999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">308.21297999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">307.40067999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.6979999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.26</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">463.25280999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">462.95582999999993</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.28673999999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.25320000000000026</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">355.86618999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">355.32624999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">411.97036000000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">411.91036000000008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.1668</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.14530000000000018</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">457.02457999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">456.71247999999991</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.3000000000000002E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">3.7214999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">687.5411499999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">683.8195199999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.289000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.5153000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">960.39938000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">959.85119000000009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.1999999999999999E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.32309999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">219.31030000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">218.98599999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.24146000000000001</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.44013999999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">167.58757</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141"><Data ss:Type="Number">166.90597</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.3900000000000007E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">245.26528999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">245.22989999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.13E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">265.92881999999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">265.92468999999994</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.09</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">302.79599999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">302.70599999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.0999999999999997E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.16270000000000015</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">346.81652999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">346.65321999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.90279999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">400.41802000000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">399.51522000000006</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5.9999999999999995E-4</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.27753999999999973</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">392.02450999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">391.74636999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.78739999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">436.18739999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">435.4</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.8080000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.82</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">472.74805000000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">471.9099700000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.5840000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.6996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">541.69087000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">540.95542999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.434E-2</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.76398999999999984</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">898.45974000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">897.68141000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.37970999999999999</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.34826999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">191.8518</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">191.12381999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.9000000000000007E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.76010000000000011</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-5]+RC[-2]+R[1]C[-6]+R[1]C[-3]+RC[-1]"><Data
      ss:Type="Number">255.83972</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">255.07372000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.9600000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s142"><Data ss:Type="Number">0.57919999999999983</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
   </PageSetup>
   <Unsynced/>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>3</SplitHorizontal>
   <TopRowBottomPane>347</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="SD - elektrina">
  <Table ss:ExpandedColumnCount="17" ss:ExpandedRowCount="233" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="146"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="80"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s129"><Data ss:Type="String">Hotovostné plnenie spotrebnej dane z elektriny (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s132"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s135"><Data ss:Type="String">výber dane CÚ</Data></Cell>
    <Cell ss:StyleID="s132"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="26.625">
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">dovoz</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">akruálna daň </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">860.64181238797039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124554E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">745.62031268671569</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">745.62031268671569</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124554E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">731.35448449843989</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">731.35448449843989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124554E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">823.10223727013215</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">823.10223727013215</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6407754099448981</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">736.43872501239923</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">736.43872501239923</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">763.7563699130319</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">763.7563699130319</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.27054</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">775.56043</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">775.56043</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">691.4069300000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">691.4069300000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.24220999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">700.4390800000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">700.4390800000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16022000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">490.98244</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">490.98244</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.5449999999999935E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">615.42538999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">615.42538999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13275999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">568.91708999999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">568.91708999999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0000000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">684.97541999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">684.97541999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.83670000000000011</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">337.61149999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">337.61149999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.92913999999999985</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">666.01308000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">666.01308000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.59423000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">689.98957999999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">689.98957999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0000000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">705.04178008696829</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=718.33263-13.2908499130317"><Data
      ss:Type="Number">705.04178008696829</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.77114000000000038</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">605.93546000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">605.93546000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8791</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1319.5948600000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1319.5948600000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13338</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1406.6182099999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1406.6182099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23275999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1261.13492</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1261.13492</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20276</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1171.78693</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1171.78693</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.85699999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1213.97855</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1213.97855</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26913999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1333.56105</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1333.56105</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45973999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1291.6808899999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1291.6808899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.6999999999999994E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1307.9516000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1307.9516000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13338</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1342.87626</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1342.87626</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38297000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">861.77341000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">861.77341000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.37</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1438.9472899999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=1444.23666-5.28937000000042"><Data
      ss:Type="Number">1438.9472899999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28139999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1590.9248</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1590.9248</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15059</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1303.62174</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1303.62174</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33313999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1397.8009099999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1397.8009099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53246000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1526.8066899999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1526.8066899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.24643999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">951.30336</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">951.30336</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.62760000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1366.6559999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1366.6559999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28306999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1353.7953600000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1353.7953600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.6509299999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1315.9999399999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1315.9999399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.66422999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1326.64849</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1326.64849</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.50190000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1329.04953</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1329.04953</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.67270000000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1457.5755900000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1457.5755900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.68584000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1105.0199299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1105.0199299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.41377999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1496.67931</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1496.67931</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.47411999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1272.8728799999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1272.3987599999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.34110000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1602.2009400000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1601.8598400000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39700000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1621.3434699999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1620.9464699999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.20546</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1447.2988799999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1446.0934199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1491.78891</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1491.25891</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.71699999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1481.51422</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1480.7972199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.80210000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1411.9112300000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1411.1091300000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.52049999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1457.0752400000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1456.5547400000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1223800000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1456.9194899999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1455.7971099999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.86453999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1579.2750100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1578.41047</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.73309999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">295.20005000000089</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">294.46695000000091</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2342900000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1682.7627500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1680.52846</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.76360000000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1620.0829700000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1619.3193700000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.71</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1516.8933100000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1516.1833100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2475000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1356.9462599999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1355.69876</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1977099999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1325.41733</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1323.2196200000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0874999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1346.08042</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1344.9929199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2290399999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1002.83537</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1000.60633</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3292999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1446.44094</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1445.1116399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.86550000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1351.0086200000003</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1350.1431200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.89</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1345.3705500000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1344.48055</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2542</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1386.99991</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1384.7457099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.0229399999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1429.2520700000023</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1424.2291300000022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5844</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1425.43166</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1421.84726</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7085999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1532.0525499999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="15" ss:StyleID="s69"/>
    <Cell ss:StyleID="s75"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1530.3439499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.4955</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1405.8784699999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1405.3829699999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.48039999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1552.6154899999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1552.13509</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.61199999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1178.2387100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1177.62671</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.75227999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1326.7651899999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1326.0129099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.75929999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1170.6919</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1169.9326000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.72835000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1263.5970600000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1262.86871</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46005000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">994.40889000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">993.94884000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.94529999999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">322.01201999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">321.06671999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0680999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1420.15535</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1419.08725</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7386999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">372.15148999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">369.41278999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7529999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1414.55375</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1412.8007500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.89393</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1270.4028599999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1269.50893</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.75990000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1123.9767100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1123.2168100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0076000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1219.38543</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1218.3778300000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3200200000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1154.8123100000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1152.4922900000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.1272</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1070.1145300000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1068.9873300000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.99829999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1163.4346999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1162.4363999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.11114</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1246.3790799999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1245.26794</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.98709999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">835.47903000000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">834.49193000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.61470000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">913.57638999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">912.96168999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.30633</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">833.04073000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">831.73440000000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.71259000000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1210.6209300000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1209.9083400000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.1248</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1349.95525</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1347.8304499999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.61139999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1107.4210799999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1106.8096799999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.68183000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1093.1324100000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1092.4505800000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.88270000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1035.36628</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1034.4835799999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.4874000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">971.55876999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">970.07137</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">961.45282000000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">960.75282000000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.47569999999999985</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">936.92219999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">936.44650000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.43810000000000038</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">943.99460999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">943.55651</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.73919999999999986</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">952.04972999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">951.31052999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.88449999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">959.57664999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">958.69214999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.38060000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">756.45272999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">756.07213000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.68570000000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">987.03071</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">986.34501</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.5867</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1152.2037800000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1151.61708</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.47</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1140.1095700000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1139.63957</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.1607000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1036.5511399999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1035.3904399999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.43058</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1075.8747299999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1073.4441499999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.0729000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1029.2844599999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1028.21156</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.7278999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">809.68959000000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">807.96169000000009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.84920000000000073</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">934.40214000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">933.55294000000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.54460000000000042</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">883.66176999999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">883.11716999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.47361999999999899</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">966.31723999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">965.84361999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.70659000000000016</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">783.73548000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">783.02889000000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.76049999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1047.24666</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1046.4861599999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.72820000000000074</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">559.46152000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">558.73332000000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.3854899999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">921.53310999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">920.14761999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.47620000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1123.30465</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1122.82845</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.87209999999999988</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">994.35143000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">993.47933</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.82189999999999985</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">993.1168100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">992.29491000000007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.96150000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">887.09951999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">886.13801999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.0625</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">964.62692000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">963.56442000000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.3519600000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">902.05431999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">898.70236</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-1.2204000000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">839.27472999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">840.49513000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.9871299999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">635.37748999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">632.39035999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.64579999999999926</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">878.93541000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">878.28961000000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.9433000000000029</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">992.83568000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">990.89238</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.60479999999999923</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">843.51229999999975</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">842.9074999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.2546499999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">894.75322999999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">891.49857999999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.68349000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1269.1898699999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1268.50638</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.62670999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1102.5047099999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1101.8779999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.60799999999999976</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1148.3233499999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1147.7153499999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.59911000000000014</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1051.79774</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1051.1986299999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.57950000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1009.4139</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1009.9934000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.3066000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">971.77291000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">970.46631000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.65559999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">929.56101000000012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">928.90541000000007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.98739999999999961</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">991.84087999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">990.85347999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.81352999999999975</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">986.93081999999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">986.11728999999991</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.9095299999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">762.41769999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">760.50816999999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.8953000000000011</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1021.8673700000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1019.97207</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.50169999999999892</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1023.65799</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1023.15629</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.94659999999999989</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1834.9326100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1833.9860100000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.82460000000000011</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">525.82977000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">525.00517000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.4136000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1042.2555700000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1040.8419700000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.33219999999999983</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">838.24981000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">837.91761000000008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.4196999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">638.60942</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">638.18971999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.20599999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">913.24707000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">913.04106999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.3022600000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">906.05380000000014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">905.75154000000009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.2086999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">969.98711000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">968.77841000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.27460000000000034</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">979.67057999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">979.39598000000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.0715999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1154.9499599999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1153.8783599999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.0188000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1049.4677499999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1048.4489499999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-0.42220000000000102</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1031.54801</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1031.97021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.7026</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1022.04374</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1021.34114</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.61239999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">965.33706000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">964.72466000000009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.78800000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">519.69471999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">518.90671999999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.24739000000000033</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">846.19850999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">845.95111999999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.25875999999999977</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">917.63540000000012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">917.37664000000007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.57504</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">684.15688999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">683.58185000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.50429999999999975</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">833.79883999999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">833.29453999999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">837.40918999999985</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">837.34918999999991</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.26</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">698.40068999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">698.14068999999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.87549999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">582.29588000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">581.42038000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.58020000000000072</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1118.8875499999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1118.3073499999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.14159999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">988.75792999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">988.61632999999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.13250000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1059.8555199999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1059.7230199999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.30628000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1031.6738600000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1031.3675800000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.49859999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1064.0519400000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1063.5533400000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.4225000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1061.4530399999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1061.03054</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.1892399999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">5034.5771700000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5033.3879300000008</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.64747000000000021</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">-3125.8045900000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-3126.4520600000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.79039999999999966</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">827.15075000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">826.36035000000004</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.8112000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">948.58103000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">947.76983000000007</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.23659999999999945</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">949.22814999999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">948.99154999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.39580000000000021</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">739.6416200000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">739.24582000000009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.66609999999999947</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">961.32</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">960.65390000000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.38500000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1045.3418099999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1044.9568099999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.22340000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1120.23891</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1120.0155099999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.59010000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">888.34887000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">887.75877000000003</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.88363000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1166.49361</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1165.60998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.44340000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1098.0808300000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1097.6374300000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.52839999999999965</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1107.7566499999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1107.2282499999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.2404000000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1076.4922199999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1075.2518199999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.53660000000000041</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1109.8875399999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1109.35094</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.149</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1111.6108299999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1109.4618299999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.9992999999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1074.2175299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1073.2182299999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.4658999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1111.5991299999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1108.1332299999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.8519999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1220.81107</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1216.9590699999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.2080699999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1080.0397699999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1076.8317</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.94350000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1245.8521800000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1244.90868</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.8654999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1085.9795100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1084.11401</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.5886000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1099.7301400000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1096.1415400000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.3725000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1058.2405999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1055.8680999999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.4091000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1036.6623800000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1034.2532800000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.4045000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1032.3329600000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1028.9284600000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.7483199999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1076.72686</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1074.9785400000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.7157000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1084.9105799999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1083.1948799999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.2914999999999965</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">735.3075</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">732.01599999999996</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.7409000000000017</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1094.9539799999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1092.2130799999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.9869000000000014</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1157.1555700000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1155.1686700000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">4.2852000000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1153.8659</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1149.5807</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.2700999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1217.1167400000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1214.8466400000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.218</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">741.91956000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">740.70156000000009</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.2100000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1060.4926500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1059.2826500000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.4546999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1026.8203700000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1025.3656700000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">2.293499999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1023.4560099999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1021.1625099999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">30.264000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1071.2608899999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1040.9968899999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.1695</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1018.4074299999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1017.2379299999998</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.7476999999999971</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1044.71612</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1042.9684200000002</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">25.794100000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">544.55369000000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">518.75959000000012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.40005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">831.20810999999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">829.80805999999995</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.681</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">942.73071000000016</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">941.04971000000012</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.4955000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">928.40344000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">926.90794000000005</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.58610000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1208.67518</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1208.08908</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.85699999999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">931.71361000000024</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">930.85661000000027</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.60670000000000024</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Unsynced/>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>3</SplitHorizontal>
   <TopRowBottomPane>193</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="SD - zemný plyn">
  <Table ss:ExpandedColumnCount="6" ss:ExpandedRowCount="231" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="146"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="78.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71"/>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s129"><Data ss:Type="String">Hotovostné plnenie spotrebnej dane zo zemného plynu (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s132"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s135"><Data ss:Type="String">výber dane CÚ</Data></Cell>
    <Cell ss:StyleID="s132"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="26.625">
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">dovoz</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">akruálna daň </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">698.29519352054695</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">660.35474341100712</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">660.35474341100712</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">837.80973245701387</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">837.80973245701387</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1134.2469627564228</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1134.2469627564228</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1343.1129525601136</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1343.1129525601136</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1735.9756801433975</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1735.9756801433975</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1853.9842300000003</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1853.9842300000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23338</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1593.4098100000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1593.4098100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13275999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1244.9594199999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1244.9594199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.57761000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">531.43484000000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">531.43484000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.4724000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">480.43126000000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">480.43126000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13637999999999989</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">301.22685000000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">301.22685000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23249</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">312.46186999999998</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">312.46186999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.7079999999999929E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">359.86392999999998</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">359.86392999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.90888000000000013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">526.85645999999997</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">526.85645999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.57047999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">970.76483000000007</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">970.76483000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.47346000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1243.4293698566041</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=1252.18724-8.75787014339585"><Data
      ss:Type="Number">1243.4293698566041</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1615.80852</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1615.80852</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6379999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">3400.8131000000003</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3400.8131000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.58962000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">3137.5097400000004</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3137.5097400000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16833000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">2622.5205099999998</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2622.5205099999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.9499999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1822.9963500000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1822.9963500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.32238</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1058.24503</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1058.24503</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.93216999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">634.95659000000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">634.95659000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4286800000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">970.19083999999998</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">970.19083999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.7000000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">931.11052000000007</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">931.11052000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19647999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1064.20921</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1064.20921</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13275999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">2065.16563</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2065.16563</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1944.038709999995</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=1948.42273-4.38402000000497"><Data
      ss:Type="Number">1944.038709999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49154000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">3856.7098300000002</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3856.7098300000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.276E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">3011.9372699999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3011.9372699999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33579999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">3291.0817700000002</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3291.0817700000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.22538</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">2416.78703</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2416.78703</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.32836</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1462.91886</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1462.91886</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.27948</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1241.73993</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1241.73993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.67359999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">910.50338999999997</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">910.50338999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.52137999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">649.30070000000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">649.30070000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2283</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">610.93815000000006</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">610.93815000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.3422</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1038.42049</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1038.42049</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.40916000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">1584.31781</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1584.31781</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">2363.4095200000002</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2363.4095200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0485499999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">2786.9806800000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2786.9806800000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2935.3550100000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2935.3550100000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.62790000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3598.9216399999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3598.2937399999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17219999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2499.4419599999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2499.2697599999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.83120000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1766.8706800000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1766.0394800000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4389000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1277.0285900000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1275.58969</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.311</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1043.37988</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1043.06888</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.32180000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">712.56788999999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">712.24608999999987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.4899</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1065.4305500000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1064.9406500000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.66E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1039.9723300000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1039.9557300000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8000000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1964.0086699999981</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1963.9606699999981</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2349</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1948.9821200000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1948.7472200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.2799999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3612.8168299999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3612.7340299999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36310000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3491.8878200000004</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3491.5247200000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.46E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3065.3289399999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3065.3043399999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.6099999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3146.5079799999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3146.4218799999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3700999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2000.0148000000002</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1998.6447000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.35199999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1389.6913200000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1389.33932</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2266</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1108.52018</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1108.29358</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.5212</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1006.79755</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1006.27635</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.1799999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1114.68634</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1114.60454</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1000000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1409.0043499999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1408.96335</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30630000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1849.1242999999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1848.818</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.792399999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2353.7640100000021</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2340.9716100000023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.2500000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3242.2639199999999</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3242.1814199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4500000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3033.6140099999998</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3033.5195099999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.6999999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2851.8393900000005</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2851.7623900000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.09E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2208.6150600000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2208.6041600000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.4819</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1634.3885</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1633.9066</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.52800000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1406.6356599999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1406.1076599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.10959999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">924.20070999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">924.09110999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.69899999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1145.93559</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1145.23659</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.24E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1144.57782</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1144.5654199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21209999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1238.2059200000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1237.9938200000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14608000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1722.8152699999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1722.6691899999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15390000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2279.5211199999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2279.3672200000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.04542</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2748.1478099999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2747.10239</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18390000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3320.5705000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3320.3866000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.8758500000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2534.1888200000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2527.3129700000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15409999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2527.9086800000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2527.7545800000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.1800000000000181E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1939.25416</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1939.19236</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.27110000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1324.4358499999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1324.1647499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7899999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1028.92109</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1028.89319</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.09</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1080.26557</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1080.1755700000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33100000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1067.5971199999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1067.26612</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1207.49396</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1207.49396</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28610000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1851.6519899999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1851.3658899999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0970000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2470.2344800000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2470.1635099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4960000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2820.3262500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2820.3112900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21609999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3676.8796600000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3676.66356</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.2799999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2658.4089400000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2658.3461400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.04E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2568.5756300000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2568.5452300000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1889.8367000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1889.7067</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1290.0564299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1290.0564299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1237.5456100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1237.5156100000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13999999999999993</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">959.76472999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">959.62473</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1217.1304100000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1217.1304100000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0200000000000046E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1306.72353</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1306.71333</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.3735</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1884.0613499999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1883.68785</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2635.66336</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2635.66336</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3799999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3194.54216</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3194.49836</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">4362.7861199999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4362.75612</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2853.0046600000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2853.0046600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14859999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2546.7950300000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2546.6464300000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.1299999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1944.3226999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1944.2713999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.879999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1400.9563400000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1400.9175400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31180000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1247.9003299999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1247.5885299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.60559999999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1248.82826</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1248.2226599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.060000000000014E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1277.6677499999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1277.6071499999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0000000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1435.55575</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1435.4857500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16570000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1926.5484900000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1926.3827900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2433.6138599999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2433.6138599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36192999999999986</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2973.6544000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2973.2924700000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3244.93732</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3244.9073199999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8599999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2935.7961500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2935.7575500000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.0799999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3042.2191399999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3042.1683399999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13450000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1670.3224499999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1670.18795</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.2599999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1252.77043</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1252.6978300000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36193000000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1302.2201500000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1301.8582200000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.9899999999999979E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1192.4752600000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1192.4253600000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36192999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1029.4042100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1029.0422800000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13350000000000023</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1313.9593599999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1313.8258599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.10429999999999973</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1496.04979</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1495.9454900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2189.7071599999967</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2189.7071599999967</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.56513000000000013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3383.0795899999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3382.5144599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3075.41534</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3075.41534</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2712.8543500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2712.8543500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0286</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2428.2059700000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2426.1773700000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0000000000000002E-3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1854.5407700000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1854.53277</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.5099999999999908E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1477.0075299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1476.9424299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.6700000000000272E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1163.2594799999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1163.1627799999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38959999999999989</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1267.4040499999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1267.0144499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1000000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1222.2858100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1222.2648100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5900000000000091E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1301.7516000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1301.7357000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.10592000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1778.55188</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1778.44596</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0079999999999473E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2038.02351</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2038.00343</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.780000000000018E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2766.9183199999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2766.85052</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3159.6751800000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3159.6751800000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2601.6204900000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2601.6204900000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2413.9683500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2413.9683500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0000000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1775.9930299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1775.9230299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.7700000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1249.9241500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1249.88645</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9099999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1286.8588199999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1286.8397199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31180000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1333.0294499999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1332.7176499999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1269.4653500000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1269.4653500000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20250000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1196.8186599999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1196.6161599999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2215</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2106.9218000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2106.7003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.40220000000000017</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2584.7346199999984</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2584.3324199999984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.9999999999999969E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2587.55969</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2587.4696899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.35460000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2964.6895600000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2964.3349600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2996.2060299999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2996.2060299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.66809999999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2688.9638199999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2688.2957200000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.57580000000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2279.9422700000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2279.3664700000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39530000000000021</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1667.6485299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1667.25323</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.27230000000000021</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1165.68182</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1165.4095199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.77639999999999965</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1075.54892</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1074.77252</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2555</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1046.0627199999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1045.8072199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0880000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1669.5225399999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1668.43454</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.57389999999999963</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2081.0505599999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2080.4766599999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49780000000000107</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2146.6070199999958</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2146.1092199999957</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.6000000000000023E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2919.8788500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2919.9048499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23669999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3606.9384299999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3606.7017299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.2848</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3321.50929</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3321.2244900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29779999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2535.9995999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2535.7017999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4116000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2167.48</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2166.0684000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20640000000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1406.40464</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1406.1982399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.47089999999999965</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1281.2377200000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1280.7668200000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25090000000000057</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1041.3726899999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1041.1217899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23379999999999973</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1198.2086199999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1197.9748199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.73809999999999987</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1176.94984</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1176.21174</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16079999999999928</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1755.68101</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1755.5202099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.4412000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2326.8291900000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2326.3879900000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.43029999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2524.3922200000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2523.9619200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38569999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2148.2122999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2147.8265999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33700000000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2612.0715500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2611.7345500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18512999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1936.4546300000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1936.2695000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3449700000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1827.05243</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1825.7074599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.0931</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1321.7278200000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1297.6347200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46490000000000148</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1307.21756</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1306.7526600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.7142000000000008</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1052.6908100000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1046.9766100000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29269999999999707</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1343.0872899999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1342.79459</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28570000000000434</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1222.8535300000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1222.5678300000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.3881999999999971</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1365.2819300000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1364.89373</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49890000000000145</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2389.3516</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2388.8526999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.5599999999998543E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2680.65742</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2680.5818199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.41410000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2584.4246099999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2584.0105099999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39700000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1861.4828799999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1861.0858799999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33880000000000005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2053.9417200000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2053.6029200000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.3529000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1863.0613700000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1862.70847</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5399999999999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1139.5968899999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1138.0568899999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1993000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1194.7601999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1193.5608999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23350000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1046.2311999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1045.9976999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5957999999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1037.5219199999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1035.9261199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1381.5584300000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1381.5584300000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15390000000000054</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1723.7808</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1723.6269</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5178000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2597.4146499999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2595.8968499999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.54460000000000042</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2656.6460599999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2656.1014599999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.54389999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2247.1518500000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2246.6079500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.33276999999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2569.7925500000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2569.4597800000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45.698700000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1987.1989199999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1941.5002199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3194899999999978</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1779.5264900000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1777.2070000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2569000000000012</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1423.3904100000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1421.1335100000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0435000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1238.56708</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1237.52358</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.4499999999999997E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">874.43903999999986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">874.36453999999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16909999999999856</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1103.0571100000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1102.8880100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3410000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1175.0247399999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1172.6837399999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.60980000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">1676.7448299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1676.1350299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.05</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2285.4883700000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2285.4383700000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2550.1287600000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2549.22876</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3209.2993900000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3209.2993900000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.23E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2377.8688500000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2377.8465500000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4579</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Unsynced/>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>3</SplitHorizontal>
   <TopRowBottomPane>197</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="SD - uhlie">
  <Table ss:ExpandedColumnCount="6" ss:ExpandedRowCount="231" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="146"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="80"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s129"><Data ss:Type="String">Hotovostné plnenie spotrebnej dane z uhlia (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s167"/>
    <Cell ss:StyleID="s167"/>
    <Cell ss:StyleID="s167"/>
    <Cell ss:StyleID="s167"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s157"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s160"><Data ss:Type="String">výber dane CÚ</Data></Cell>
    <Cell ss:StyleID="s157"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="26.625">
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">dovoz</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">akruálna daň </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="6" ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.3111664343092349</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.54862909115050118</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">18.854982407222995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.306353316072492</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7043749585076013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124554E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">97.54729469561174</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">94.84291973710414</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2124742747128727</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">94.851038969660749</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">92.638564694947874</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26024032397264818</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124554E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">109.76078740790189</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">109.50054708392923</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6387837748124554E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">142.72092013543119</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142.72092013543119</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6379999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">119.89629999999998</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119.89629999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29037999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">88.977649999999997</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88.977649999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39913999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">101.13185</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101.13185</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.03904</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">26.695699999999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.656659999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">10.898790000000002</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.898790000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4490000000000129E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">10.446039999999998</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.446039999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.9599999999999909E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">9.9038599999999981</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.9038599999999981</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26551999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">11.4625</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.4625</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">51.185499999999998</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.185499999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.7000000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">166.59376</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">166.59376</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5438000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">169.18019986456881</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=184.27211-15.0919101354312"><Data
      ss:Type="Number">169.18019986456881</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6379999999999648E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">72.391499999999994</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">72.391499999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.7000000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">128.83476999999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128.83476999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6379999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">90.101500000000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">90.101500000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8399999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">69.249189999999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.249189999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3100000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19166999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">46.492799999999995</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">46.439699999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">30.168400000000002</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30.168400000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">27.186910000000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.186910000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">18.276419999999998</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.276419999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">29.327999999999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29.327999999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5000000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">53.768809999999995</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53.768809999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.10340000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">5.6790799999999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6790799999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.53354999999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20100000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">111.34252999999998</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=111.68951-0.880530000000022"><Data
      ss:Type="Number">110.80897999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.18737999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">129.32026999999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129.32026999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21240000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.64949999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">76.207790000000003</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.99539</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.45665999999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.7000000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">81.012980000000013</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80.556320000000014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.5579999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">57.31503</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57.31503</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7899999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">18.524360000000001</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.524360000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.9199999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">8.9823500000000003</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.9823500000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0000000000104592E-5</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.4000000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">19.631419999999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.631409999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20219999999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">13.955359999999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.753159999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17793999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">27.85407</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.85407</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15611000000000014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21909000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">-41.46481</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-41.620919999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.15504999999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">83.147070000000014</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82.992020000000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.7799999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">110.03658999999999</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110.03658999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20389999999999986</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.3199999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">133.81638999999998</Data></Cell>
    <Cell ss:StyleID="s165"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">133.61248999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6379999999999995E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">95.980699999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">95.914320000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.64339999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">147.46647000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">146.82307</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">98.59281</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">98.59281</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2600000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">60.208310000000019</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.185710000000022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28673999999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">63.823590000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.50685</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.39867000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46310000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">75.628889999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74.767120000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2352499999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">77.661270000000016</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.426020000000022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14336999999999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.8596000000000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">85.869470000000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">77.866500000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.51E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">86.949059999999974</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">86.873959999999968</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6779600000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">86.920030000000096</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85.242070000000098</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.28673999999999977</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.4000000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">-42.878850000000298</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-43.199590000000299</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31730000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">136.81444999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136.49715</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19116</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">70.19838</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.947220000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.12</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">58.864289999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58.744289999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19158</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">47.920290000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.72871</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.5192200000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.23336999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">27.493400000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.779250000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38317000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.24359999999999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">227.38906999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">226.76229999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.52</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">13.003889999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.483889999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26119999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">17.553920000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.292720000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38231999999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.1800000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">22.281459999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.82734</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.75679999999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">43.710030000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42.953230000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.38231999999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.30982999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">60.902989999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.210839999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1128</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">15.441490000000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.328690000000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">80.373359999999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80.243359999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.43967000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.09</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">67.28052000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.75085</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.09</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">39.509350000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.75">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">39.419350000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">27.52309</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">27.52309</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">18.9543</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">18.924299999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.38231999999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">10.291079999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.8087599999999995</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.7600000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">7.6954900000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.6778900000000005</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.0619999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.5200000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">14.708129999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">14.66231</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.2200000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">12.759980000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12.66778</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.6700000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">31.632350000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">31.595650000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.17599999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">62.864100000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">62.688099999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">17.431529999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">69.887820000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">52.456290000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">58.043060000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">58.013060000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">45.62003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">45.590029999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.3099999999999996E-3</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.9899999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">51.034190000000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">50.948980000000006</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.1859999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.2200000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">28.906599999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">28.782540000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.17333999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">15.86261</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">15.68927</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.2479999999999997E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">7.1904300000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.1179499999999996</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.646E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.5400000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">6.0027200000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.8408600000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.93979999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">10.766389999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.8265899999999995</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.19</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">11.636099999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">11.446099999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.1859999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.16</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">44.918550000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">44.726690000000005</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.23E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">71.527699999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">71.5154</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.7000000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">65.860990000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">65.793990000000008</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">44.03416</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">44.03416</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.593E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">48.741639999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">48.725709999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.7170000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.05</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">44.110100000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">44.022930000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.9829999999999997E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">29.472199999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">29.432369999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.14699999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">12.910440000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12.763440000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.7789999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1114</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">23.063929999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">22.90474</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.78376000000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">5.48271</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.6689499999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">9.2855299999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.18553</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.05</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">20.99286</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">20.94286</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.6550000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.7499999999999999E-3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">44.184840000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">44.150539999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.36193000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">58.783500000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">58.421570000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.593E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.43E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">22.012250000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">21.982020000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">45.052330000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">45.022330000000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">54.520300000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">54.520300000000006</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">46.648339999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">46.648339999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.7789999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.13256999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">32.052579999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">31.872220000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">27.551119999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">27.551119999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.14449999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">-303.44218000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-303.58668</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.10380000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">6.6043299999999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.5005299999999995</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">6.6819300000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.6819300000000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">13.216940000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">13.156940000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.16700000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">45.1081</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">44.941099999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">74.847560000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">74.847560000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.26700000000000013</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">58.366460000000011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">58.099460000000008</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.36420000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">43.779019999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">43.414819999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">40.293440000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">40.293440000000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">39.427460000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">39.397460000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">35.9985</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">35.938499999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.73277999999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.13240000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">12.54921</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">11.68403</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.21540000000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">6.5280099999999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.3126099999999994</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">7.6194100000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.58941</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.9999999999999942E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3.0808800000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.02088</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.08</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">24.218219999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">24.13822</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">33.33419</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">33.33419</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.18779999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">44.998379999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">45.18618</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.22279999999999994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">53.831440000000043</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">53.608640000000044</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">45.431760000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">45.371760000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.05</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">36.223419999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">36.17342</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">29.325369999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">29.325369999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.12580000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">24.315980000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">24.190180000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.0999999999999944E-3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">9.8710100000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.8629099999999994</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.17610000000000006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">9.5816300000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.4055300000000006</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.7799999999999956E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">27.10501</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">27.007210000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.2500000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">59.367900000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">59.355400000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">22.075830000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">22.075830000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.65E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">33.996220000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">33.949719999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.020000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">53.762700000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">53.692500000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">45.945030000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">45.915030000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">30.755500000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">30.7255</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.9601999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">39.584679999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">36.624479999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.5300000000000186E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">29.523359999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">29.448059999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.840000000000009E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">18.976999999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">18.958599999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">8.4115300000000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.3515300000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.99999999999999956</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">7.0423299999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.0423299999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.4000000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3.41344</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.32944</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3.6653600000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.5653600000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">21.692150000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">21.66215</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.312E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">34.073080000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">33.999960000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.6990000000000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">38.70158</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">35.002580000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">38.841690000000028</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">38.841690000000028</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.2000000000000003E-4</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.0000000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">41.943860000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">41.873539999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">26.061070000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">24.061070000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.48851999999999995</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">39.316880000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">36.828360000000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.5000000000000003E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">20.893509999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">20.858509999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">18.5991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">18.5991</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">7.1821000000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.0821000000000005</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.6499999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">4.2163199999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.1798199999999994</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.0619999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3.0333399999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.9927199999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.12</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">6.7799200000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.6599200000000005</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.24001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.9999999999999993E-3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">37.146569999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">36.897559999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">33.353520000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">33.353520000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.2099999999999906E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">35.636740000000017</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">35.604640000000018</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-3.1</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">26.033489999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">29.133489999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">23.6831</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">23.6831</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">21.912080000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">21.912080000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.1239999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.15</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">26.486829999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">26.31559</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">12.787959999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12.757959999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">8.7423899999999986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.7423899999999986</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">14.562200000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">14.532200000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.4400000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">17.931120000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">17.896720000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">24.456049999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">24.456049999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.12120000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">27.8628</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">27.741599999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">34.446449999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">34.386449999999996</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.23895</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.0000000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">21.96077</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">21.715820000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.2999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">27.062090000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">26.76219</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.25488</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.4700000000000008E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">15.08488</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">14.7653</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.9999999999999979E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">19.59477</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">19.52477</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.18930000000000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">12.912369999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12.72307</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.919999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">9.7155999999999985</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.686399999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">8.7250700000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.6250700000000009</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.9800000000000005E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">5.2041300000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.1143299999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.0499999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2.41913</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.3586300000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.0999999999999998E-4</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.04</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">7.7392600000000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.6990500000000006</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.0619999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.9399999999999978E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">17.267029999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">17.22701</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1065</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">45.074800000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">44.968300000000006</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">31.922430000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">31.822430000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">24.836950000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">24.836950000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">24.516470000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">24.41647</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">13.520569999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">13.42057</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">12.829940000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12.829940000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.0167999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">9.9392399999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.9224399999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.34549999999999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">3.6441599999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.2986599999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">4.5895100000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.5895100000000006</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.15670000000000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">14.374170000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">14.217470000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.8299999999999948E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">22.094970000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">22.006670000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">20.75854</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">20.728539999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">15.320600000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">15.320600000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.04</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">26.369429999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">26.329429999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">27.525789999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">27.525789999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">22.452050000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">22.352050000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">5.4699999999999992E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">15.32755</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">15.27285</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">12.398909999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12.398909999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.12</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">9.9159199999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9.7959200000000006</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.0300000000000013E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">13.205880000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">13.145580000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.6300000000000016E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2.9073000000000011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.8210000000000011</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.05</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">2.5574999999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.5074999999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">11.66451</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">11.634510000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.0000000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">20.515640000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">20.445640000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.23363999999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">32.399450000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">32.16581</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">31.343280000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">31.343280000000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.6900000000000553E-3</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">35.519750000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">35.511060000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">34.975759999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">34.975759999999994</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.4300000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C[-3]+RC[-2]+RC[-1]"><Data
      ss:Type="Number">27.074570000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">27.050270000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.36530000000000001</Data></Cell>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>3</SplitHorizontal>
   <TopRowBottomPane>201</TopRowBottomPane>
   <ActivePane>2</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="SD - sladene nealko napoje">
  <Table ss:ExpandedColumnCount="5" ss:ExpandedRowCount="28" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="146"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="80"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="71"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s129"><Data ss:Type="String">Hotovostné plnenie spotrebnej dane zo sladených nealkoholických nápojov (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s167"/>
    <Cell ss:StyleID="s167"/>
    <Cell ss:StyleID="s167"/>
    <Cell ss:StyleID="s167"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s157"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s160"><Data ss:Type="String">výber dane DÚ</Data></Cell>
    <Cell ss:StyleID="s157"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="26.625">
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">dovoz</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">akruálna daň </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">5105.7569699999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5105.7569699999995</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">5070.365859999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5070.365859999999</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">8638.1262299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8638.1262299999999</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">8641.6608400000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8641.6608400000005</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">9715.1848500000015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9715.1848500000015</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9.8000000000000014E-3</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">9962.07827</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9962.07827</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">10672.10421</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10672.10421</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.13240000000000002</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">9256.216440000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">9256.216440000002</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">8555.2689200000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">8555.2689200000004</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s88"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">7417.3835099999942</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">7417.3835099999942</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.3948</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">6705.7930700000097</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6705.7930700000097</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">6.7599999999999993E-2</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">8865.3086999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">8865.3086999999996</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">5365.1790000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5365.1790000000001</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">3.6499999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C[-3]+RC[-2]"><Data ss:Type="Number">5913.7097699999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5913.7097699999995</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">1.3300000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s87"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s87"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>3</SplitHorizontal>
   <TopRowBottomPane>3</TopRowBottomPane>
   <ActivePane>2</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Daň z poistenia">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="110" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s174" ss:DefaultColumnWidth="46.5"
   ss:DefaultRowHeight="13">
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="79"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="208.5"/>
   <Column ss:StyleID="s174" ss:Width="55" ss:Span="1"/>
   <Column ss:Index="6" ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="151.5"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="121.5"/>
   <Column ss:StyleID="s174" ss:Width="55"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:MergeAcross="1" ss:StyleID="s169"><Data ss:Type="String">Daň z poistenia (hotovostný výnos,v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s171"/>
    <Cell ss:MergeAcross="1" ss:StyleID="s172"><Data ss:Type="String">Odvod z PZP (hotovostný výnos, v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s173"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="33.75">
    <Cell ss:StyleID="s175"/>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Výnos dane</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Ročný cash</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Ročná akruálna daň</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s176"/>
    <Cell ss:StyleID="s176"><Data ss:Type="String">Výnos dane</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">Ročný cash</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s180"/>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23878.69154</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1715.0160100000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">14903.09424</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="12"><Data ss:Type="String">Odvod z povinného zmluvného poistenia zodpovednosti za škodu spôsobenú prevádzkou motorového vozidla</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">2411.7140400000008</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="12"><Data ss:Type="String">alebo odvod z PZP</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">11.424009999997914</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="12"><Data ss:Type="String">Levy on compulsory car insurance</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">15149.049150000003</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">719.57760999999937</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">4.8377799999974664</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">16536.24164</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">388.41125</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s184"><Data ss:Type="Number">33.788730000004172</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">50158.138449999999</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-8]C[-2]:R[3]C[-2])"><Data
      ss:Type="Number">67921.827559999991</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s183"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">25593.707549999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">15031.95307</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">2565.4561800000001</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">26713.13235</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">166.27985999999899</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">1751.13931</Data></Cell>
    <Cell ss:Index="14" ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">19330.906190000002</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="14" ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">2378.0095900000001</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">2.7563499999999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">15522.276879999996</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">2881.7399500000001</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">7.2249799999967204</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">9739.1579399999991</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">8562.6212500000001</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s184"><Data ss:Type="Number">8.7310100000053605</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">76197.113250000009</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-8]C[-2]:R[3]C[-2])"><Data
      ss:Type="Number">76557.91128</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s183"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s188"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">28464.271659999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">8134.2998799999996</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">9988.3525900000004</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">30017.05875</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">1.8346700000017799</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0.68260999999984051</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21947.76713</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">181.747039999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7.6905099999979099</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11560.99013</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7525.78316</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">29.756490000002</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10456.53133</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9158.5921600000001</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s184"><Data ss:Type="Number">5.4851899999976101</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">78998.830279999995</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-8]C[-2]:R[3]C[-2])"><Data
      ss:Type="Number">80377.231019999992</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s183"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s188"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">30017.74136</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14076.37329</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5421.8527100000001</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">29492.585879999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.6618799999989502</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">1627.1905000000006</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10575.28233</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13935.254929999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">22.270850000001399</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12909.960059999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8842.8644899999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">55.683660000003798</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">20017.38348</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2363.14020999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s184"><Data ss:Type="Number">11.7948400000035</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">88236.522729999997</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-8]C[-2]:R[3]C[-2])"><Data
      ss:Type="Number">90325.633889999983</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s183"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s188"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">31119.776379999999</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21436.334409999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">137.05273</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">28638.344120000002</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18.611899999998499</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">3541.869069999997</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">15028.6991</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12211.4416</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27.4258399999961</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24255.062549999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">304.32990000000598</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">8.8971700000017808</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23586.73201</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2221.8833399999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s184"><Data ss:Type="Number">449.67534000000398</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">99686.14589</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-8]C[-2]:R[3]C[-2])"><Data
      ss:Type="Number">102670.78229</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s183"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">32180.213189999999</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23750.035609999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0.3639</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">519.28187999999898</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">33216.851710000003</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">307.31795000000295</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21858.406739999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8742.7640499999961</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">328.27099000000209</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26853.32042</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">519.67801999999585</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.9398800000101302</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27881.498060000002</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">292.23440000000602</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s184"><Data ss:Type="Number">11.5635900000036</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">111069.31159000001</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-8]C[-2]:R[3]C[-2])"><Data
      ss:Type="Number">112515.95864</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s183"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">33217.215609999999</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">25694.167280000001</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">295.54185999999902</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">35083.258679999999</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33.573349999997802</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">32321.148069999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">537.01261999999701</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.456469999998808</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">29621.98992</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.3204000000059599</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">403.36562999999501</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30600.993259999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">663.56956000000196</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s190"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">210.32587000000501</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">120386.46429</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-8]C[-2]:R[3]C[-2])"><Data
      ss:Type="Number">123425.47766999999</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s183"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">35083.258679999999</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">20486.520820000002</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8556.0528200000008</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">35274.704949999999</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">19.722230000000401</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">3976.4571700000015</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">apríl 2026</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">máj 2026</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">jún 2026</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">júl 2026</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">august 2026</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">september 2026</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">október 2026</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">november 2026</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s177"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s190"><Data ss:Type="String">december 2026</Data></Cell>
    <Cell ss:StyleID="s191"/>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">29062.295870000002</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=SUM(R[-8]C[-2]:R[3]C[-2])"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s183"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">39251.162120000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s186"><Data ss:Type="Number">44342.596559999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">marec 2026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">apríl 2026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">máj 2026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">jún 2026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">júl 2026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">august 2026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">september 2026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">október 2026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6"><Data ss:Type="String">november 2026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="6" ss:StyleID="s183"><Data ss:Type="String">december 2026</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">44342.596559999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s189"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>74</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>382</ActiveRow>
     <ActiveCol>2</ActiveCol>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>382</ActiveRow>
     <ActiveCol>2</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>382</ActiveRow>
     <ActiveCol>2</ActiveCol>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>382</ActiveRow>
     <ActiveCol>2</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="SD - ostatné">
  <Table ss:ExpandedColumnCount="3" ss:ExpandedRowCount="260" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="154"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="128.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="111.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s129"><Data ss:Type="String">Hotovostné plnenie ostatných spotrebných daní (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s167"/>
    <Cell ss:StyleID="s167"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s162"/>
    <Cell ss:MergeAcross="1" ss:StyleID="s160"><Data ss:Type="String">výber dane CÚ</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="26.625">
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"><Data ss:Type="String">daňové priznania</Data></Cell>
    <Cell ss:StyleID="s138"><Data ss:Type="String">dovoz</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.1017061674301267</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5307375688773817</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.939255128460466</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.172110469362012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99.550886277633936</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">266.90699063931481</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">329.92866626833967</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.667894841665007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.439686649405829</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2858992232622981</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.895970258248688</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">156.5879970789351</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">309.52623979286994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">72.05413928168359</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57.784073557724227</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.095581889397859</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.7507800570935398E-2</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29.754365000331937</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.931056230498573</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177.96786828652992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">186.96315475004977</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2089889132310959E-2</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99.793401048927819</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.7337183827922722</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">188.44625904534291</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.396733718382784</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9908052844718847</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.85218415986192564</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.516165438491665</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.212308305118502E-2</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.969096461528247</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.3182632941645087</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.2948947752771698</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7128062139016129</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46753634734116706</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.54162517426807411</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.348171015070038</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.3298147779326825</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6223527849697934</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3396401779194056</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-19.639978755891921</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.6677952599083846E-3</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.6677952599083846E-3</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2000</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
   </PageSetup>
   <Unsynced/>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>3</SplitHorizontal>
   <TopRowBottomPane>244</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Daň z motorových vozidiel">
  <Table ss:ExpandedColumnCount="9" ss:ExpandedRowCount="233" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s63" ss:DefaultColumnWidth="46.5"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="161.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="84"/>
   <Column ss:StyleID="s63" ss:Width="66.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="56.5"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="70"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="89" ss:Span="1"/>
   <Row ss:AutoFitHeight="0" ss:Height="21">
    <Cell ss:StyleID="s194"><Data ss:Type="String">Hotovostné plnenie dane z motorových vozidiel (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s93"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="27">
    <Cell ss:StyleID="s196"/>
    <Cell ss:StyleID="s197"><Data ss:Type="String">preddavky</Data></Cell>
    <Cell ss:StyleID="s197"><Data ss:Type="String">vyrovnanie</Data></Cell>
    <Cell ss:StyleID="s197"><Data ss:Type="String">doruby</Data></Cell>
    <Cell ss:StyleID="s197"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s197"><Data ss:Type="String">cash</Data></Cell>
    <Cell ss:StyleID="s197"><Data ss:Type="String">akruál</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">6078.1828682865298</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">97.964551218216798</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2.3136825333598883</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">102.97913894974441</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461610096"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">80149.531811060209</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461610116"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-2],R[12]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">121193.09430951536</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5192.1281896036644</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">125.35119166168757</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">6.1373823275575914</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">108.25734714200358</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8059.0407697669789</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">3.8269501427338506</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4.0389849299608311</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">80.298064794529637</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7547.2173743610165</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-2.9766646750315342</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">3.1952798247361081</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">65.534022439089156</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4766.8046401779193</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">11.617141339706565</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">21.51493726349333</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">43.369807143331343</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7448.9550995817572</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10.500132775675496</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">3.3161388833565693</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">28.516383522538668</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8679.7632473610829</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-1.3799375954325166</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.2150634003850493</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">33.485693420965283</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4818.3309294297287</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.8127531036314148</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.6908318396069837</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">31.671274646484761</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8589.2534478523521</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4.5011949810794656</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.76033990572927035</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">36.506939188740624</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8274.4041246763591</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.9274380933413</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.9873531169089824</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">91.233318728009024</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4674.8375247294689</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8.9697271459868553</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.9822080594835023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">116.91007700989178</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">4845.5924732788944</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">4.595233353249653</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">1.7796255725951007</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">115.61751576711146</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10844.944800000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13743.461409999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.75472000000000006</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">35.257419999999996</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="s201" ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data
      ss:Type="Number">125815.28001</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="s201"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-2],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">118662.20436999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">3297.5444400000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">19117.229620000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.20849000000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">37.328499999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4623.6460900000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5696.9011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5.2042999999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">66.533320000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">6869.9269599999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">684.08925999999997</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7.9396400000000007</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">69.832380000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4226.0019499999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">813.08878000000004</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.5748</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">39.452680000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8242.2130099999995</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">746.60191000000009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.5839699999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">36.024010000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7648.5402300000005</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">510.90012999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7.601999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">33.627739999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4460.1854899999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">243.90273999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.37680999999999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">40.773110000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7729.9934999999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">383.64643999999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.11138</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">70.433130000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">6961.1701199999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">353.18997000000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.68728</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">95.838109999999986</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4959.9653200000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">69.543080000000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">3.69591</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">103.08253999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=9625.15643000001+2533.30437999999"><Data
      ss:Type="Number">12158.46081</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">683.42599000000212</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">8.0841299999999983</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">86.226469999999978</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">8962.6766299999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">15227.679789999998</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3.3527300000000002</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">60.079340000000002</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461610176"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">118607.44902</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461610196"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-2],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">122279.35666999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5666.7313600000007</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">15194.48388</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.4132399999999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">52.917169999999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7212.4025199999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2284.4019700000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5.8918999999999997</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">78.84648</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7087.5262300000004</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">795.65171999999995</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">3.0932900000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">60.514139999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4567.8992500000004</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">336.48739</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.14246</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">53.159189999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7903.7902300000005</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">545.14648</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4.7425699999999997</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">43.030989999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7402.1067400000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-224.65466000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.9215799999999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">69.092529999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4991.9968099999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-100.36715000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-0.19774</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">62.381800000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7651.43055</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">251.33180999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">14.96686</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">102.28327</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">6414.7109500000006</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">492.87534000000005</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.3446500000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">132.4161</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4696.4707900000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-160.55905000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.14533000000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">115.9282</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=10840.60656-748.651170000012"><Data
      ss:Type="Number">10091.955389999988</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">318.80864999999994</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">10.559610000000001</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">117.43970999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">10536.4061</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">19487.741619999997</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2.4456199999999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">73.858710000000002</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603024"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">129469.48860000001</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603044"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-2],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">134646.46796000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4731.3429599999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">14873.481030000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-1.47854</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">70.187660000000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8666.3537300000007</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1963.3185100000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10.16573</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">115.22441999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7007.1666100000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">604.24612999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.29772999999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">63.119880000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5499.9772899999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">320.43563</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.8393299999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">96.16995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9033.8770199999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">301.37236000000007</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.1203399999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">64.782740000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7089.26865</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">280.50894</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.41749999999999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">68.328469999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5239.34303</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">126.70547999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.2045400000000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">84.077759999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8654.9809499999992</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">438.33118000000007</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.0776599999999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">99.266779999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7484.1119900000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-43.715700000000005</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.2674699999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">160.84112999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4881.4214199999997</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-81.523180000000011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.4513800000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">146.89881</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=10846.49+102.96795000002"><Data
      ss:Type="Number">10949.45795000002</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">195.18069999999997</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">8.2010300000000012</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">155.93209999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3170.6957499999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">31088.628860000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">-10.23385</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">20.616670000000003</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603064"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">134624.70739000003</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603084"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-2],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">132686.78098000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4135.5173100000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">16247.663900000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.4278799999999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9.1386600000000016</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">6473.0534200000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">173.61371999999997</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.1958500000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7.5993500000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9195.9576899999993</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-165.75053999999963</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-2.3274400000000006</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">34.006260000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9276.6106600000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-2550.5007099999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-2.55722</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">101.18570000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10069.232029999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-963.83812999999986</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">12.194640000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">54.377410000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9102.5174399999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-821.73352</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.42074999999999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">43.366410000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5940.5826200000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-281.68065000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-0.44045999999999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">42.82667</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8255.1091500000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">180.39247</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4.8950500000000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">32.586150000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9143.1674199999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-435.75197000000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.15171999999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">71.911429999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5239.81268</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">396.21752999999995</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.35308999999999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">97.178570000000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">10777.569659999986</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">383.86980999999997</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">0.26294000000000001</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">72.614559999999926</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">7631.1080000000002</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">29164.602370000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2.40604</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">77.886309999999995</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603104"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">140099.90696000005</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603124"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-2],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">145875.21998000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7538.9960099999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10890.910100000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.48554999999999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">81.875739999999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8719.4560299999994</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">219.09548000000007</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-0.15925999999999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">102.51380999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9927.0034199999991</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">204.02942000000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.18004000000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">73.808660000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">6425.0637300000008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-15.281109999999988</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5.0658700000000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">52.657110000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8341.5298899999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">408.09358000000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.16544999999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">104.21424</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9067.9247799999994</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">198.70733000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.32861000000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">58.529649999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5281.4476699999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-50.786270000000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">86.733869999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9086.4672100000007</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">451.42215999999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.52637999999999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">110.58625000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9114.4206099999992</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-39.846360000000011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-3.0000000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">179.70129999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4898.9614900000006</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-69.179230000000004</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">176.98451</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">10406.708739999989</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">1015.7668200000047</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">3.16974</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">165.62822</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">7226.8488200000002</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">33244.132989999998</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">4.6028099999999998</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">121.50048999999999</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461609680"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">151172.22810999997</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461609700"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-2],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">150823.55088000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">6599.8252499999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">11721.182339999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-0.62876999999999994</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">137.25364999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10356.474249999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1350.4403600000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.50871</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">180.84477999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9378.0667200000007</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-4.6538300000000179</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">15.463950000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">127.58796000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">6346.1094400000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">152.74368000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.84009</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">111.19669999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10026.35303</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">341.66453000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.41605999999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">120.48944</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9314.7790000000005</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">39.960120000000018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">157.08973</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5301.8102800000006</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-27.741689999999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">126.66407</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10145.11382</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">274.50468000000006</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.10738</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">188.84126000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9474.1667500000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-36.105420000000024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.18228</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">259.43455999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5262.2065300000004</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-247.04313999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">282.78224</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">12348.17892</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">452.15981999997251</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">292.84346999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">5528.7485999999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">23657.743629999997</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">1.8026799999999998</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">110.36275000000001</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461609720"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">142014.23836000008</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461609740"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-3],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">141910.61579000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7790.6715800000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">18588.801129999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.2690099999999997</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">116.95089999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9672.615240000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1299.45039</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">21.957660000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7485.1330100000005</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">879.86128000000019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">27.769750000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4770.8068599999997</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">840.90322000000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">46.011149999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9423.816420000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">651.03299000000004</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">53.029880000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7851.0779200000006</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">579.0003200000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">39.078400000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4837.5243</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">678.79164000000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.28342</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">58.183189999999996</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9495.3494499999997</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">484.01351</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4.7488199999999994</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">51.198089999999993</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7527.0298700000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">437.54041999999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.10995999999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">72.801330000000007</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5196.4272099999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">654.11734000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">74.797809999999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">12340.12645000002</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">412.32292000000001</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">247.97786000000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">4603.0989099999997</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">22530.520049999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">0.63114000000000003</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">30.405279999999998</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461609760"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">140666.39850000001</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461609780"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-3],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">145324.88224000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7288.6033100000004</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">22445.930170000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.8510000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">43.550880000000006</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9848.6489199999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-1049.4137000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.62002999999999997</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">60.827320000000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">6754.5238500000005</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1043.6895300000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.5819000000000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">45.927140000000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">6036.8214500000004</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1004.50046</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.54</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">59.395740000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8815.824889999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">889.35322000000008</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4.6570499999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">42.494620000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8276.9402800000007</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">448.70943</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.59396000000000004</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">26.76389</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5874.9824499999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">417.61804999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.95866999999999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30.302810000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9618.5896599999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">330.14648999999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.90347</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31.29448</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8087.1916300000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">217.68984000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.55687</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29.907260000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5178.8239000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142.30716000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49584000000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.938900000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">10753.627359999999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">593.88908999999626</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">10.579610000000001</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">37.836729999999967</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">7125.80735</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">28810.207919999997</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">1.7059900000000001</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">23.963320000000003</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613424"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">150352.75672999999</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613444"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-3],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">149893.09109999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5747.0963100000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18875.84146</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.2866999999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44.103189999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10740.34309</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1558.1503399999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.224799999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.274279999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7140.4579599999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1229.7127400000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.453439999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.979920000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6008.2309599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">947.05083999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.525409999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29.330449999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10333.681759999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">648.56405999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.873920000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29.318110000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8266.6988799999981</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">390.89059000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.9582800000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.555199999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5940.7852200000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">253.69122999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.6971000000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.701300000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9136.0757199999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175.22024999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.62209</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41.205390000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9203.9964499999987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">160.22734</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.6800100000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">61.728519999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5418.1436700000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">202.72534999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.328000000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64.987340000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">11327.121799999997</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">71.626859999990145</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0.3077700000000041</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">51.598049999999972</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">7932.5340800000013</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">31492.030190000001</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">2.1063899999999998</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">33.728109999999994</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613464"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">154000.58251999997</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613484"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-3],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">155242.25804000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5629.3275299999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16070.383230000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.38612</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.57593</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9563.0651300000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1504.86302</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.4500000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.824159999999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8809.1890399999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1439.45272</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49.685820000000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6153.0963700000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">959.62894999999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.108E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55.9679</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9535.6031300000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">437.31632000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0219800000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65.989630000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8939.9979999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">576.82295999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.55006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41.286000000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5350.6406500000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201.14077000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.5200000000000001E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132.98120999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9231.5335799999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">272.72052000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">210.28828999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9578.2144599999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">254.02167</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215.84451000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6010.6688899999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">156.04136</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">216.16840999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">12434.432350000001</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">153.3254</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">147.04858000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">7617.0416900000009</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">33443.646690000001</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">2.0006300000000001</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">218.95669999999998</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613504"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">159312.76687999995</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613524"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-3],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">153610.33145000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5338.7060600000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16953.015319999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.60658000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">127.17670000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9350.0803200000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1263.7246499999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3119999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145.23572999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9177.7519200000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1485.4226600000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.3834500000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100.59593</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6127.604949999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">908.33519000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.7367999999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">107.94712</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9414.7123799999972</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">529.00592000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3473299999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99.698179999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11895.36341</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">433.41102999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.70469000000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">74.632080000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3583.3667999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">350.58454</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.62960000000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.849869999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10775.428529999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">262.88276999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.41699999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.43831999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9782.2699300000022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201.27591999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.41781999999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67.626229999999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5392.2917899999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">156.84186</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142.70462999999987</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">13141.836090000001</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">214.93120000000002</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0.83399999999999996</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">287.25274999999988</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">7296.4177299999992</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">33425.540679999998</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">0.43485000000000001</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">173.31899999999999</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461606352"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">142154.43360999998</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461606372"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-3],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">130701.06935000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5535.7195600000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14341.340460000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.56541</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">173.18428999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9231.2526400000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1195.35887</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1585399999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">120.92949999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7948.6441199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">396.16990000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.16819000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53.326409999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4568.8818599999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">507.30008000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.35052999999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36.195809999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9297.7682299999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">472.47685000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.0458599999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.108900000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7200.3884399999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">475.05342999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.43312</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.838720000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4163.7425900000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">255.16994000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.785490000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9237.5826500000021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">271.37790000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1558000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.262150000000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6871.9717900000014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">384.59892000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.1700300000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53.877049999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5113.1801500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">438.30293</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.42972000000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42.327930000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">12242.341719999999</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">461.84391000000005</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0.81692999999999993</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">56.124029999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">3605.9440100000002</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">689.80585000000008</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">33.569900000000004</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461606392"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">117915.03560000003</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461606412"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-3],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">129193.54236000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1465.8605</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8632.3118100000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.89800000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">34.126539999999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3463.1642400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26761.919020000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.91516</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.883499999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3487.1679399999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3303.4740499999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2772699999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">34.668590000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3496.3866800000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1618.47937</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.68762000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.927879999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9572.5045900000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1598.17921</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0662399999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30.763169999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7287.4207900000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">797.94472000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.84198000000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.480970000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4860.89887</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">468.65373000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.37618000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76.641320000000007</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10861.809469999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">426.62472000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.92825</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64.174779999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8338.8522799999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">321.48970999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7543299999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">194.86589999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5246.766239999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">269.46646999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67.076390000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">13598.125790000002</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">241.01252000000002</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0.28335999999999995</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">60.524430000000009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6035.8234900000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29877.549050000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.64670000000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37.543050000000001</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461606432"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">134467.59219000002</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461606452"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-3],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">133573.39182000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4024.3170800000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17664.341099999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13541</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71.408500000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8991.1541399999987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1613.4961799999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.85496000000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">70.762799999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5811.0625600000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1011.2953400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121.19637999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4064.1219000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">793.25144000000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8227099999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83.08198999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9084.3263899999984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">812.73969</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.37723000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113.80659</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6493.5178699999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">396.69261999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14285</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">108.32842000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4378.4547899999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">267.70421999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.88164</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">210.93480999999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9311.13789</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">185.7516</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6190700000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">268.98568999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6974.9570399999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">194.86620000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">245.93691000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4110.9495800000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">192.43126000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.17185</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">435.21710000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">10115.923040000018</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">65.397819999991981</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0.34049000000000001</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">218.13475</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">6413.7180499999931</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">33566.006340000007</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">0.55766000000000004</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">327.60414000000009</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611968"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">138176.16598999998</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611988"
     ss:Formula="=SUM(RC[-5]:R[11]C[-5],RC[-3]:R[11]C[-3],R[7]C[-4]:R[18]C[-4])"><Data
      ss:Type="Number">136636.82664000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4179.3774099999937</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15436.758970000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8177599999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">229.73949999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9424.4205100000036</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1604.83005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.383120000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">251.65309999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5883.3681699999979</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1131.6289999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.78472</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">147.15048999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4213.3552300000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">535.47074999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.131979999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">114.34586</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9755.4619700000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">605.65996000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15.267779999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129.06357000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6519.948450000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">380.14696999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">151.83891999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4271.2769900000021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">166.60051000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.35737000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">255.85273999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8620.7821599999952</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">115.29834</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.8147399999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">204.86648000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8005.2640599999886</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">151.55510999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">319.33692000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4229.9195900000077</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">97.297309999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">372.10829999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">9960.6410100000103</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">91.973489999999984</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0.11101000000000001</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">206.61942999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">8071.5289899999998</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">35607.158950000005</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">0.47799999999999998</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">234.36904000000001</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461612008"
     ss:Formula="=SUM(RC[-4]:R[11]C[-1])"><Data ss:Type="Number">143144.40624000001</Data></Cell>
    <Cell ss:StyleID="s208"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3645.0371500000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14092.556859999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1976</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">310.92282</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7479.57672</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2293.8288600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.1835</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">217.16878</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8192.1499600000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1067.46568</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">235.39431999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4392.1473499999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">507.15742999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.31179000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">204.26685000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8581.7830399999984</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">465.00065000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.41398</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140.65982</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8940.2276999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">398.17371000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.46299000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">98.930199999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3443.5482900000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144.06136999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.68744000000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.270290000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9786.6021000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">313.03629999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.32680000000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">75.858980000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7764.1362099999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">141.38353000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.50039999999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83.736829999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3792.8253999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82.856350000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80.503489999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">12043.11418</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">108.09428</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s117"><Data ss:Type="Number">40.311260000000004</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s124"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5562.54594</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39674.436460000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26593</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.280809999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2847.0857099999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9302.4860900000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81.912999999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85.896950000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9178.3555799999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1871.0243700000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">185.06414999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6200.0447199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1153.19588</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1940599999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">141.76445000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3238.9007700000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">548.96993000000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.34</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">124.37276</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9751.171980000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">476.85390999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1220000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117.26824999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6044.7235799999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">379.70524999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.7499999999999999E-3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">87.115780000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2731.9666299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">160.70620000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52.816449999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10446.935599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">154.77360000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56.153800000000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6329.1736100000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113.94074999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50.544129999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3112.9830099999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81.152810000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43.082819999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11532.94968</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">236.81023999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.49126</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.069080000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">4637.7618600000005</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">39377.412770000003</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">4.8050500000000005</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">22.297249999999998</Data></Cell>
    <Cell ss:StyleID="s208"/>
    <Cell ss:StyleID="s208"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2925.4880200000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12928.81892</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54.977870000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">146.63809000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10363.428199999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">633.65102000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.446529999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.81733</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">apríl 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">máj 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">jún 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">júl 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">august 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">september 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">október 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">november 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">december 2026</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>206</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Daň vyberaná zrážkou">
  <Table ss:ExpandedColumnCount="20" ss:ExpandedRowCount="302" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s174" ss:DefaultColumnWidth="46.5"
   ss:DefaultRowHeight="13">
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="100"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="74"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="108.5"/>
   <Column ss:Index="6" ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="60"/>
   <Row ss:AutoFitHeight="0" ss:Height="18.75">
    <Cell ss:StyleID="s209"><Data ss:Type="String">Hotovostné plnenie dane z príjmov vyberanej zrážkou (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s210"/>
    <Cell ss:StyleID="s210"/>
    <Cell ss:StyleID="s210"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s210"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s196"/>
    <Cell ss:StyleID="s197"><Data ss:Type="String">výnos</Data></Cell>
    <Cell ss:StyleID="s197"><Data ss:Type="String">sankcie</Data></Cell>
    <Cell ss:StyleID="s197"><Data ss:Type="String">výnos vrátane sankcií</Data></Cell>
    <Cell ss:Index="6" ss:StyleID="s211"><Data ss:Type="String">ročný cash</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">52599.747726216556</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">117.43525260572262</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">52717.182978822275</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">39286.330744207662</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-15.560470025891249</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">39270.77027418177</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12468.631746663972</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-79.236606253734323</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12389.395140410237</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24934.2760406294</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28.352121091416045</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">24962.628161720815</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16550.819889796192</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-28.93831242116444</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16521.881577375028</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16273.883024629844</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.7642567881564091</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16279.647281418</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30554.338445196856</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">152.23338644360351</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">30706.57183164046</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">40482.639580428862</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">365.66743012680075</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">40848.307010555662</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18029.31023036582</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-534.1746995950341</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">17495.135530770785</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23369.747062338185</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-11.468628427272124</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">23358.278433910913</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">17684.060280156675</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">77.02682068645025</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">17761.087100843124</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">17882.227975834838</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">-76.655480316006106</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">17805.572495518831</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-2]:RC[-2])"><Data
      ss:Type="Number">310116.45781716792</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">48562.030410276835</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28.887733519219275</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">48590.918143796058</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27007.451636460206</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.1040297417513152</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">27010.555666201959</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14776.067848370169</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28.878045542056693</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14804.945893912225</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24440.462291708162</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-8.8716391157139967</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">24431.590652592447</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">15273.861979685327</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-93.655513509924987</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15180.206466175403</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19065.039168824278</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.8490340569607611</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">19067.88820288124</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">55879.076877116095</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7.2671446590984523</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">55886.344021775192</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24632.11890725619</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-2.2311027019849909</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">24629.887804554204</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13288.803958706751</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-5.0577408218814384</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13283.746217884869</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23686.072923720363</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.5555334262763054</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">23690.628457146639</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16483.908533160738</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-2.0299209984730737</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16481.878612162265</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">20446.282495186941</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">-11.851206598951073</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">20434.431288587988</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">303541.17703047208</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">38164.4131779858</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.7955918475735242</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">38169.208769833371</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13297.819776272983</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.1840934740755493</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13301.003869747059</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10697.408497311289</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26.539069242514771</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10723.947566553805</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19304.959788554737</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-7.3192591117305028E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">19304.88659596362</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13849.267832105141</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8.0798645688109971</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13857.347696673953</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12181.790855407302</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.076578370842455</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12185.867433778145</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">25085.388352917747</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6.1541525592517132E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">25085.44989444334</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11103.665366792809</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.1229834694283909</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11107.788350262237</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8981.8520221735216</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">17.38475071366927</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8999.2367728871905</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14772.611869813467</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.1522273119564375</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14774.764097125424</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9529.8700126136864</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">37.041326428998204</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9566.9113390426846</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">11287.305085308377</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1.9467386974706358</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11289.251824005847</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">188256.35263725687</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30145.858394742081</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-1.332071964416119</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">30144.526322777667</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10832.726515302396</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.64001194981079468</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10833.366527252207</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9635.1919604328468</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18.8610170616743</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9654.0529774945207</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12944.702682068646</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">38.567582818827589</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12983.270264887473</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7529.8230930093632</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.26644758680210145</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">7530.0895405961655</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7482.6324912036034</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.2600079665405275</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">7484.8924991701442</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9385.2620321317227</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.37904135962292429</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9385.6410734913461</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8146.2058102635592</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.31052911106684888</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8146.5163393746261</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6890.1217582818808</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16.124678350926118</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">6906.2464366328068</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8750.4190128128448</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.441877448051514</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8752.8608902608958</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6633.2548453163436</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">25.412500829847971</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">6658.6673461461914</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">9495.6185703379178</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1.1150501228175074</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9496.7336204607345</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">127871.81716590319</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">20605.915182234614</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">15.358627099515369</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">20621.273809334129</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9155.4465428533513</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.9986722432450374</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9161.4452150965972</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9351.9659520015866</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.4195379406492705</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9353.3854899422367</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">25270.774853282874</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-15.65690765451769</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">25255.117945628357</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9436.4698725353537</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.88378809002190906</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9437.3536606253765</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9639.9405433844477</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.6477175861382189</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9643.5882609705859</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13184.695948018316</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6.8147945296421675</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13191.510742547958</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8709.0502366726469</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.6853216490738916</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8710.7355583217213</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9104.4063300803227</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-1.3909247825798339</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9103.0154052977432</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11404.87719411804</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.0287459337449398</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11406.905940051785</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13334.467568877379</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.5476863838544794</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13336.015255261233</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">22048.788115249296</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">5.9750514505742558</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">22054.763166699871</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">161246.79833930824</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33941.588595565292</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.9364336453561704</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">33944.52502921065</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13054.034574122023</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.4444665737236937</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13057.479040695745</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11188.779597357761</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8.7714993693155403</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11197.551096727077</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14135.437332868622</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.0390526455553344</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14139.476385514177</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">15223.448683861106</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.0724291309832035</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15227.52111299209</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14421.001073823276</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.7890194516364599</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14424.790093274913</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">17296.83459968134</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-9.0982871937860974</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">17287.736312487556</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12460.668584279359</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.5842793600212439</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12464.25286363938</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16235.995229369986</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.2535351523600875</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16240.248764522346</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13628.398213835226</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.4987718250016597</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13629.896985660227</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14680.370460399647</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-3.5783044546239123E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14680.3346773551</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">12749.38971320454</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">0.93676558454491132</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12750.326478789086</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">189015.94665836822</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">29640.159544911374</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.7263493328022306</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">29641.885894244177</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">15374.68041724756</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-4.6587001261368917</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15370.021717121423</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13264.676557458673</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-0.7736174732788953</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13263.902939985395</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">20642.564755692754</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-1.703930159994689</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">20640.86082553276</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14011.41617871605</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.24095465710681802</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14011.657133373157</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12330.573549425755</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-0.23315408617141339</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12330.340395339585</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18351.238917878243</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.3985925778397394</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">18355.637510456083</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13895.527211046934</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.4930956648741949</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13897.020306711809</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16539.606912301653</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.34531633804686984</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16539.9522286397</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">15228.944296288915</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.1041957113456815</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15230.04849200026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">20757.134670716321</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-0.15008663612826137</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">20756.984584080194</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">15936.962732191476</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2.5062072628294496</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15939.468939454306</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">205973.48574387573</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33569.761179999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-0.39888000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">33569.362299999993</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10373.786640000006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.88775999999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10374.674400000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11234.2629</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9.7734600000000036</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11244.03636</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">15311.052399999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.91928999999999994</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15311.971689999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10430.214540000006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10430.214540000006</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10120.325349999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.4416099999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10121.766959999994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10510.947480000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-4.6564399999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10506.291040000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8286.5869400000011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.13242000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8286.719360000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9469.1874499999976</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-0.21881</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9468.9686399999973</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10376.823140000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9.8283500000000004</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10386.651490000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13834.903920000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.9399199999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13837.843840000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">12236.750930000002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3.3716300000000001</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12240.122560000002</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">155754.60287</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">32881.887670000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.2349999999999994E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">32881.940020000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8652.2476700000025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.19662000000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8652.4442900000031</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7492.7984699999979</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-0.10921</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">7492.6892599999983</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11948.063239999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.3520000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11948.096759999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7120.4737800000084</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.082E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">7120.4846000000089</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11170.745179999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6.8180000000000004E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11170.813359999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24975.260290000006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.9100000000000003E-3</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">24975.263200000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7348.2480399999949</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.29233999999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">7348.5403799999949</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11254.924909999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.2260600000000004</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11259.150969999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8002.9547000000057</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.3387</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8003.2934000000059</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9052.8172499999837</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.0891099999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9053.9063599999845</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">12431.401759999997</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">0.63818000000000008</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12432.039939999997</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">152331.82295999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27498.556690000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.3512</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">27499.907890000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8751.9784199999976</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.2699999999999998E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8752.0011199999972</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10070.629580000006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10070.629580000006</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10532.779279999993</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10532.779279999993</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10638.247800000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10638.247800000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11514.021130000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.0840999999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11516.105230000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11374.205119999993</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">38.811999999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11413.017119999993</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9268.9086399999978</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.42258000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9269.3312199999982</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10012.054290000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8.6407000000000007</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10020.694990000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9111.3278399999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.77779999999999994</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9112.1056399999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13732.390690000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.1234000000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13733.514090000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">10694.89827</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">0.69547999999999999</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10695.59375</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">143199.99775000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33878.788840000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.13300000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">33878.921840000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10971.941849999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10971.941849999994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14328.37751</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14328.37751</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14136.7547</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14136.7547</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11914.71198</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.49919000000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11915.21117</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10553.17099000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.0392300000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10554.21022000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10866.523699999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.3881</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10866.911799999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12078.842669999995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.4531000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12082.295769999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9716.2525600000045</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-3.6819999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9716.2157400000051</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11297.488619999989</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.12</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11297.60861999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14943.330959999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-0.69104999999999994</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14942.639909999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">12458.172720000006</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">0.13739999999999999</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12458.310120000006</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">167144.35709999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">37221.79017</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.8082199999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">37224.598389999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26680.543190000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-2.8808400000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">26677.662350000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9333.0583599999991</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.0328200000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9334.0911799999994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10898.825469999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.93725000000000003</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10899.762719999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10758.728130000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-0.1971</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10758.531030000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8371.3803699999935</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.15419999999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8371.5345699999943</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10250.038520000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6.5599999999999992E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10250.104120000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10728.67411</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.06</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10728.734109999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16797.102210000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.8100000000000002E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16797.120310000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9670.787069999993</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.7355</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9674.5225699999937</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10626.200140000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.6771500000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10627.87729</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">16447.113290000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2.2675500000000004</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16449.380840000002</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">177784.24103</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">43118.089049999995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.58660000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">43118.675649999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13415.333050000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.0900000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13415.383950000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13552.630719999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9.4439999999999996E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13552.72516</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10869.990329999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.20849999999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10870.198829999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11140.086640000012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.98230999998986701</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11141.068950000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13710.604520000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13710.604520000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9634.4211399999895</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.1915</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9634.6126399999903</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10562.274550000009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6.88E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10562.343350000008</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13297.328159999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.1295</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13297.457659999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10248.255069999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">3.7000000000000002E-3</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10248.258769999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">11349.24447</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.85</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11351.09447</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">14162.604950000001</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">3.0232999999999999</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14165.628250000002</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">175060.86265</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">36992.582990000003</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-0.18</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">36992.402990000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">11131.405319999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">-0.36285000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11131.042469999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">12424.252889999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.13930000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12424.392189999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9490.0436300000019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.03</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9490.0736300000026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10510.782859999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10510.782859999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13537.785089999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.12</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13537.90509</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9427.3820699999906</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9427.3820699999906</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9876.4962199999991</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9876.4962199999991</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13229.305910000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">0.78500000000000003</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13230.090910000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9639.1942599999911</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4.4648000000000003</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9643.6590599999909</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">11218.27483</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11219.77483</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">14527.0319</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">3.6036800000000007</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14530.63558</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">162004.53797</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">42316.480029999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">4.7044699999999997</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">42321.184499999996</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9790.0691999999999</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">5.0205300000000008</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9795.0897299999997</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">15150.73538</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">3.3574799999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15154.092860000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9180.3334500000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.25</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9182.5834500000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9906.138640000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.5872400000000004</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9908.7258800000018</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13936.591329999999</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2.8103900000000004</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13939.40172</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9501.7139000000006</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">1.7720199999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9503.485920000001</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13299.285169999999</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2.0510999999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13301.33627</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">15658.39754</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">4.6648499999999995</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15663.062389999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9643.7770800000017</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">4.6184500000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9648.3955300000016</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9429.9659499999998</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2.302</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9432.2679499999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">21478.695349999998</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">21481.795349999997</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">179292.18302000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">56107.939679999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.47411</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">56109.413789999999</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
    <Cell ss:Index="12" ss:StyleID="s213"/>
    <Cell ss:StyleID="s213"/>
    <Cell ss:Index="15" ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9307.3589799999991</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">3.0403699999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9310.3993499999997</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
    <Cell ss:Index="12" ss:StyleID="s213"/>
    <Cell ss:StyleID="s213"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8823.6297100000102</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">5.9817999999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8829.6115100000097</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
    <Cell ss:Index="12" ss:StyleID="s213"/>
    <Cell ss:StyleID="s213"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">7745.4748599999893</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2.2595999999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">7747.7344599999897</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
    <Cell ss:Index="12" ss:StyleID="s213"/>
    <Cell ss:StyleID="s213"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8098.7393300000094</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">1.9751799999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8100.7145100000098</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
    <Cell ss:Index="12" ss:StyleID="s213"/>
    <Cell ss:StyleID="s213"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13805.69059</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2.3619500000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13808.052540000001</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
    <Cell ss:Index="12" ss:StyleID="s213"/>
    <Cell ss:StyleID="s213"/>
    <Cell ss:Index="15" ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8837.2809900000102</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">1.86</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8839.1409900000108</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
    <Cell ss:Index="12" ss:StyleID="s213"/>
    <Cell ss:StyleID="s213"/>
    <Cell ss:Index="15" ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8496.906899999989</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">1.7101</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8498.6169999999893</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
    <Cell ss:Index="12" ss:StyleID="s213"/>
    <Cell ss:StyleID="s213"/>
    <Cell ss:Index="15" ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">14913.033090000001</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">3.2784599999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14916.31155</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
    <Cell ss:Index="12" ss:StyleID="s213"/>
    <Cell ss:StyleID="s213"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10293.90309</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">39.1265</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10333.02959</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9339.0514199999998</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">3.1573600000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9342.208779999999</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">22662.964670000001</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">13.235890000000001</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">22676.200560000001</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">178431.97331000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">63005.64071</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.5173700000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">63007.158080000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8690.0467599999993</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2.8671099999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8692.9138699999985</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10945.887549999999</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">34.264800000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10980.15235</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10807.59547</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2.9365700000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10810.53204</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">11233.358840000001</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">14.37283</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">11247.731670000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">16889.533919999998</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2.2452700000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16891.779189999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">12074.5506</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2.6259999999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12077.176600000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">10558.799940000001</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">1.81</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">10560.60994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">16835.311470000001</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">1.51501</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16836.82648</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13223.965690000001</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">1.5866800000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13225.552370000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">14295.06178</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">9.6318900000000003</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14304.693670000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">20609.753849999997</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">34.947229999999998</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">20644.701079999999</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">209169.50657999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">65455.652000000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">3.5553599999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">65459.20736</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9614.9608399999997</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">3.2336299999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9618.1944700000004</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">19492.01554</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">15.98396</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">19507.999500000002</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">12352.490460000001</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">34.839590000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12387.33005</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">14945.812019999999</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">19.3032</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14965.11522</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">18848.784769999998</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">1.3723000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">18850.157069999997</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">16720.708149999999</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">13.69355</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16734.401699999999</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">20545.561679999999</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">1.68641</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">20547.248089999997</Data></Cell>
    <Cell ss:Index="8" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13444.23884</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">9.7410499999999995</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13453.979890000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13220.925789999999</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">1.7820400000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13222.707829999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">14616.61786</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2.6236199999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14619.241480000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">26357.590120000001</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">163.94300999999902</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">26521.53313</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">245615.35807000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">69793.607099999994</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">3.0888399999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">69796.695939999991</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">9837.6868699999995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8.5083000000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">9846.1951699999991</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">20783.453079999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11.04881</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">20794.50189</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">12439.84556</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6.1900399999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12446.035599999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">12667.44657</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8.9818099999999994</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12676.428379999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">8740.8779099999992</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.40454000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">8741.2824499999988</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">12739.964990000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.2456800000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12741.210670000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13773.935289999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14.796580000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13788.73187</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13820.384459999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.255</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13820.639459999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">13278.788780000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.71181000000000005</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">13279.500590000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">14744.70902</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.56538999999999995</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">14745.27441</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">32460.251230000027</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">123.423099999976</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">32583.674330000002</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">235080.95086000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">63756.658900000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1.5485</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">63758.207399999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">12571.72162</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9.69E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12571.818520000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">21323.624800000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.22450000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">21323.849300000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">15433.847589999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.18140000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15434.028989999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">19315.56667</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9.5899999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">19315.66257</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">28540.862089999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.24196999999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">28541.104059999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">21335.59132</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.57789999999999997</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">21336.16922</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">15061.203729999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.57630000000000003</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15061.78003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">24452.727029999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.20201</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">24454.929039999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">24805.711910000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.8486200000000004</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">24810.560530000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">15831.619989999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.1078700000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15836.727859999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">27325.197459999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">73.372790000000009</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">27398.570250000001</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">289754.33311000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">80978.354380000004</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">2.9012199999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">80981.255600000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">12622.766240000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.6026799999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">12626.368920000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">22348.798839999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.4758100000000005</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">22352.274649999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">16565.832829999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.6129199999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16570.445749999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">20841.324400000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.21028</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">20844.534680000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">25193.10168</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.64127</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">25195.74295</Data></Cell>
    <Cell ss:Index="13" ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">23285.416260000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14.80411</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">23300.220370000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">15918.04773</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9.1120800000000006</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">15927.159810000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">29275.827140000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">69.277180000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">29345.104320000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">18732.06279</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">29.59299</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">18761.655780000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">19530.95147</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.2773700000000003</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">19536.22884</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">29474.057230000002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">198.15257</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">29672.209800000001</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">314766.54098999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">93494.173909999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18.806550000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">93512.980459999992</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">16131.36529</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16.29637</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">16147.66166</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">27942.9</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10.876580000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">27953.776580000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">29323.715510000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.2357500000000003</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">29327.951260000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">29161.899270000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12.72884</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">29174.628110000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">33860.991309999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.8386499999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">33864.829959999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">29186.463790000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7.7505100000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">29194.214300000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">23598.91534</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27.35069</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">23626.266029999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">36921.592640000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19.897259999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">36941.4899</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">28804.686379999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">47.524740000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">28852.21112</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">34676.061350000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7.7384399999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">34683.799790000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">47834.35095</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">37.747169999999997</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">47872.098120000002</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">430937.11573999992</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">91901.822040000014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19.817450000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">91921.639490000016</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">31184.466329999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9.9060699999999997</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">31194.3724</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">39599.499729999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26.251349999999999</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">39625.751079999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">34788.305189999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">15.48518</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">34803.790370000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">42620.197670000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10.76789</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">42630.965560000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">43988.445130000036</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.9593400000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">43993.404470000038</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">41069.150199999975</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.9731000000000005</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">41075.123299999977</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">35625.20981</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.8</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">35631.009810000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">42404.197690000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">48.068469999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">42452.266159999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">42771.944819999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7.5257100000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">42779.470529999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">43394.235350000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.2282700000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">43399.463620000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">40224.093679999998</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3.1351300000000002</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">40227.228810000001</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">529571.56764000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">74494.536850000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.5420500000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">74498.078900000008</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">44218.035000000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.7260300000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">44221.761030000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">49101.469899999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.25119</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">49102.721089999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">46001.198479999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9.0704700000000003</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">46010.268949999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">42348.365599999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4.0318199999999997</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">42352.397419999994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">40379.701600000022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9.5587499999999981</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">40389.260350000019</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">46768.655559999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3.8178899999999998</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">46772.473449999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">37340.449509999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6.72499</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">37347.174500000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">39883.142390000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.2001300000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">39885.342519999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">37284.414779999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.3427100000000003</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">37289.757489999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">42731.146690000103</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5.3329300000000002</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">42736.4796200001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s202"><Data ss:Type="Number">49181.119110000072</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3.1906399999999997</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">49184.309750000073</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">549732.23547000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">66514.035269999993</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2.40428</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">66516.439549999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">32686.617910000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.38327</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">32688.001179999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">42209.488770000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0.52871000000000001</Data></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">42210.017480000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">apríl 2026</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">máj 2026</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">jún 2026</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">júl 2026</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">august 2026</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">september 2026</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">október 2026</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s212"><Data ss:Type="String">november 2026</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s213" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s214"><Data ss:Type="String">december 2026</Data></Cell>
    <Cell ss:StyleID="s202"/>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s215" ss:Formula="=RC[-1]+RC[-2]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-11]C[-4]:RC[-4])"><Data
      ss:Type="Number">141410.14194999999</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>266</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Daň z nehnuteľností">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="96" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s174" ss:DefaultColumnWidth="46.5"
   ss:DefaultRowHeight="13">
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="61"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="81.5"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="61.5" ss:Span="1"/>
   <Column ss:Index="5" ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="121.5"/>
   <Column ss:Index="7" ss:StyleID="s174" ss:Width="56.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s173"><Data ss:Type="String">Hotovostný výnos dane z nehnutelností (v tis. Eur) *</Data></Cell>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s217"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="40.5">
    <Cell ss:Index="2" ss:StyleID="s218"><Data ss:Type="String">Daň z nehnuteľností celkom</Data></Cell>
    <Cell ss:StyleID="s218"><Data ss:Type="String">Z toho: z pozemkov</Data></Cell>
    <Cell ss:StyleID="s218"><Data ss:Type="String">Z toho: zo stavieb</Data></Cell>
    <Cell ss:StyleID="s218"><Data ss:Type="String">Z toho: z bytov a nebytových priestorov v bytovom dome</Data></Cell>
    <Cell ss:StyleID="s219"/>
    <Cell ss:StyleID="s218"><Data ss:Type="String">Ročný cash</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2005-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">20444.532961561443</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7800.5377414857594</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12280.023899621588</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">363.97132045409279</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2005-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">73753.004049658106</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19457.976498705437</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">52021.708822943634</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2273.3187280090287</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2005-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">59711.677620659895</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14543.849166832639</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">43130.651264688306</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2037.1771891389494</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2005-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">53313.317400252265</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">19302.894509725818</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">31957.179844652448</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2053.2430458739964</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">207222.53203213171</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2006-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">17359.125008298481</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7368.7180508530837</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9665.172940317334</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">325.23401712806213</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2006-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">107319.79021443271</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23854.511053574985</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">80906.75828188275</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2558.5208789749718</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2006-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">39495.684790546366</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">15035.119166168759</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-2280.2230631348357</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26740.788687512446</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2006-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">58842.528048861437</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">13154.916019385244</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">65268.074088826921</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">-19580.462059350724</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">223017.12806213897</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2007-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">15082.818827590785</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6271.7586138219476</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8433.3134169820078</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">377.74679678682861</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2007-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">101834.92664143928</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26338.677554272057</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">67762.132377348462</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7734.1167098187607</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2007-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">54578.968333001387</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9621.3901613224443</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">47495.286463519878</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-2537.7082918409342</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2007-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">55978.822279758344</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">19105.75582553276</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">33257.120095598482</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3615.9463586270986</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">227475.53608178979</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2008-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">17276.20659895107</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6951.6696541193651</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10062.039434375622</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">262.49751045608446</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2008-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">99857.830445462387</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28398.028281218874</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">67374.195047467307</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4085.6071167762066</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2008-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">77834.52831441279</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">20214.665073358563</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">55378.178317732178</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2241.6849233220473</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2008-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">42452.698665604476</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">15859.65611100047</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">23085.042820155359</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3507.9997344486492</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">237421.26402443071</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2009-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">18931.527000000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6276.9939999999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12310.495000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">344.03800000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2009-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">104568.236</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28380.819000000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">69075.078999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7112.3379999999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2009-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">66649.328999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19177.43</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">45379.572</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2092.3269999999993</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2009-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">64664.958000000006</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">15158.451000000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">47675.626000000004</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1830.8810000000012</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">254814.05000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2010-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">32357.789000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9388.2510000000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">22254.718000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">714.82</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2010-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">104440.14199999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28903.994000000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">67817.981999999989</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7718.1660000000011</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2010-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">73425.420000000013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19440.741999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">52469.932000000015</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1514.7459999999992</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2010-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">56060.493999999977</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">13406.466999999997</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">40867.59699999998</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1786.4300000000003</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">266283.84499999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2011-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">40972.007000000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11589.767</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28377.893</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1004.347</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2011-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">103725.374</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">29356.47</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">66010.841</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8358.0630000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2011-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">73226.381999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18935.262999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">53008.190999999992</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1282.9279999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2011-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">56640.137000000017</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">12098.737999999998</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">42828.794000000024</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1712.6049999999996</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">274563.90000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2012-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">38416.15374000006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11824.710999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">25628.663970000063</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">962.77877000000058</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2012-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">115935.95701999964</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30881.719909999938</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">75075.483049999719</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9978.7540599999793</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2012-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">79220.594580000645</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19015.326840000074</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">58478.72509000056</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1726.5426500000103</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2012-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">70905.739410000519</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">16782.347189999993</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">51502.916750000499</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2620.4754700000249</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">304478.44475000084</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2013-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">28020.382859999969</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9321.532009999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18026.225049999968</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">672.62579999999991</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2013-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">133087.08569000009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34807.989700000107</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">86890.030750000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11389.065239999994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2013-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">85746.708979999734</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21956.33913</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">61729.578809999759</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2060.7910399999892</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2013-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">69936.115019999619</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">15766.33243999978</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">51799.728509999812</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2370.0540700000311</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">316790.29254999943</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2014-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">43458.834229999986</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13589.610679999991</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28621.157089999993</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1248.0664599999984</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2014-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">123191.68994000008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30904.226769999914</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">81167.680210000181</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11119.782959999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2014-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">86426.501379999929</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">22554.172350000095</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">62157.974289999824</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1714.3547400000043</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2014-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">67375.520380000002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">15874.980689999997</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">48983.572379999998</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2516.9673100000018</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">320452.54593000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2015-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">36906.485739999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11997.19492</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23651.602649999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1257.6881699999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2015-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">132269.37214000028</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34378.786220000024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">86877.750900000246</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11012.83502</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2015-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">89331.615259999715</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">22029.829979999973</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">65263.686849999751</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2038.0984299999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2015-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">65545.747769999987</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">14733.812619999997</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">47939.29488999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2872.6402599999983</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">324053.22091000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2016-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">37784.969849999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12041.8014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24124.57862</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1618.5898300000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2016-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">138219.99113000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">35404.846999999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">91487.026400000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11328.11773</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2016-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">93209.921869999991</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23737.295630000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">67501.295399999988</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1971.3308400000012</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2016-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">67144.199440000011</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">14898.603510000004</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">49143.395240000013</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3102.2006899999997</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">336359.08228999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2017-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">38364.657050000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11928.217259999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24883.646540000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1552.7932499999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2017-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">144840.29501000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">36807.290980000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">95273.485379999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12759.51865</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s181"/>
    <Cell ss:Index="9" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2017-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">92716.716629999995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24093.149010000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">66107.88145999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2515.6861599999984</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2017-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">71977.151620000033</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">16459.718810000006</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">51944.507460000023</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3572.9253500000013</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">347898.82031000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2018-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">29859.147180000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8908.6778800000011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18930.051149999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2020.41815</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2018-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">148847.12907</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">36090.881519999995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">100142.06253000001</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">12614.185020000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s181"/>
    <Cell ss:Index="9" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2018-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">99997.957159999991</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27073.481049999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">70534.419299999994</Data></Cell>
    <Cell ss:StyleID="s189"><Data ss:Type="Number">2390.05681</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2018-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">76239.498179999995</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">17614.613069999992</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">54913.429750000003</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3711.4553599999995</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">354943.73158999998</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2019-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">36027.749149999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9441.5481799999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24864.598669999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1721.6023</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2019-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">150441.80954999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">38936.79608</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">98695.394429999986</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12809.61904</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s181"/>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2019-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">106705.27138000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27306.807240000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">76598.327450000012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2800.1366900000012</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2019-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">71647.928429999971</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">24586.608939999991</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">44451.227259999985</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2610.0922299999984</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">364822.75850999996</Data></Cell>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2020-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">36916.097469999964</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9600.3626199999981</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26353.10699999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">962.62785000000076</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2020-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">169005.88581999973</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">40062.486079999828</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">107177.33432999995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21766.065409999945</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2020-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">128730.28241000061</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">31154.722210000051</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">92099.292120000493</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5476.2680800000635</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2020-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">93122.0662499998</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">18803.99324999997</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">68109.070269999851</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">6209.0027299999783</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">427774.33195000014</Data></Cell>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2021-03-31T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">29146.0838</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8788.8361700000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19446.461179999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">910.78644999999995</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2021-06-30T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">193438.28900000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">43744.054680000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">126770.81267</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">22923.421650000004</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2021-09-30T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">131926.17560999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">35405.586229999979</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">91079.078999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5441.5103799999997</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2021-12-31T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">101400.56802000052</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">16861.099830000134</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">78324.941610000256</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">6214.5265800001207</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">455911.11643000052</Data></Cell>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2022-03-31T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">48485.482779999969</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13389.287909999935</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33488.968090000039</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1607.2267799999979</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2022-06-30T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">194097.18410000007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">45934.948479999926</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">123963.36333000011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24198.872290000036</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2022-09-30T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">129626.1102799998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">29905.620689999967</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">95581.232109999808</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4139.2574800000302</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2022-12-31T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">84526.991800000324</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">14268.5225399999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">64473.977460000518</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">5784.4917999998961</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">456735.76896000013</Data></Cell>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2023-03-31T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">62268.362210000058</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">13887.67269999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">46622.509270000075</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1758.180239999997</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2023-06-30T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">198259.28606000033</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">40213.48247000009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">131007.17450000033</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27038.629089999919</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2023-09-30T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">138453.38817999914</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30280.519749999956</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">102287.08309999922</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5885.7853299999424</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2023-12-31T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">97621.200629999134</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">26813.058269999536</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">64325.914679999529</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">6482.2276800000664</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">496602.23707999871</Data></Cell>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2024-03-31T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">74278.525119999729</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16851.155589999955</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">55054.950579999786</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2372.4189499999984</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2024-06-30T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">241572.07380999881</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">48958.954570000038</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">157074.51645999891</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">35538.602779999877</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2024-09-30T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">181741.48294999983</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30860.850219999738</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">142950.2034000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7930.429329999909</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2024-12-31T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">121125.11063999975</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">32679.274760000244</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">78747.771369999464</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">9698.0645100000347</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">618717.19251999806</Data></Cell>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2025-03-31T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">83151.675939999812</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18333.612089999973</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">62076.526079999836</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2741.5377700000008</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2025-06-30T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">261187.1082199995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">51704.036409999775</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">170326.2914399998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">39156.780369999942</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2025-09-30T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">177414.66025000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34149.062470000208</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">135535.51346999983</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7730.0843099999765</Data></Cell>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2025-12-31T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[3])"><Data ss:Type="Number">123355.87234999982</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">33155.517859999818</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">82695.486709999866</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">7504.8677800001351</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-5]:RC[-5])"><Data
      ss:Type="Number">645109.31675999914</Data></Cell>
   </Row>
   <Row ss:StyleID="s63">
    <Cell ss:StyleID="s220"/>
    <Cell ss:StyleID="s221"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:Index="11" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s224"><Data ss:Type="String">* údaje sú k dispozícii s dvojmesačným oneskorením</Data></Cell>
    <Cell ss:Index="3" ss:StyleID="s181"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="19.5">
    <Cell ss:MergeAcross="4" ss:MergeDown="1" ss:StyleID="s225"><Data
      ss:Type="String">V roku 2020 bol kvôli pandémii problém s výkazmi obcí, ktoré neboli načas dodané. Preto údaje za rok 2020 za 1Q až 3Q nie sú premietnuté vo FIN výkazoch, toto sú aktuálnejšie číslanie. Údaje za 4Q budú do konca marca premietnuté do FIN výkazov. </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="22.5"/>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s181"/>
   </Row>
   <Row ss:Index="96">
    <Cell ss:Index="3" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>59</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Podiel_vyb_fin_prost">
  <Table ss:ExpandedColumnCount="9" ss:ExpandedRowCount="258" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s174" ss:DefaultColumnWidth="46.5"
   ss:DefaultRowHeight="13">
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="79"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="148.5"/>
   <Column ss:StyleID="s174" ss:Width="55" ss:Span="1"/>
   <Column ss:Index="9" ss:StyleID="s174" ss:Width="60"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:MergeAcross="1" ss:StyleID="s169"><Data ss:Type="String">Hotovostný výnos (v tis. Eur)</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="33.75">
    <Cell ss:StyleID="s175"/>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data></Cell>
    <Cell ss:StyleID="s226"><Data ss:Type="String">Ročný cash</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s227"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1757.785724955188</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2109.0170367788623</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1538.2650300958196</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1395.3615647613358</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1561.6335225386706</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1650.240008630419</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1513.6845083980613</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1831.6110087631944</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1688.088611166434</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2296.6998522870608</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2384.7887373033259</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">2333.3951155148375</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">22060.570721193209</Data></Cell>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2569.0251277965876</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1994.0629771625838</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2051.0290723406138</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2268.781111000465</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3158.3248771825001</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2560.4310811259379</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2729.8977212374689</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2734.6861266016062</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2964.8878543450837</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3216.6214731461196</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3350.9654202350121</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">3511.3087532364075</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">33110.021595410384</Data></Cell>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3051.6013576312816</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2870.7771609241186</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3248.3116162119099</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3276.121622518755</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3046.049990041824</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3011.5300653920199</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2452.0411936533224</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2797.3932068645022</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2801.6953462125739</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3049.8782214698267</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3558.4970872336185</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">3622.4663911571406</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">36786.363259310892</Data></Cell>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2713.6910266666669</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2622.7148099999999</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2297.8413100000002</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2386.6692799999996</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2240.2096033333332</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2159.003553333333</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1713.3165133333334</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1963.9291500000002</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2083.4505133333332</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2135.3302533333335</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2366.519573333333</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">2476.8811433333331</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">27159.556729999997</Data></Cell>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2058.6488833333337</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2084.9749066666664</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2164.7126566666666</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2250.7641133333332</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2954.974373333333</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2628.438533333333</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2932.4337933333336</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3016.7497533333335</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3523.1879533333331</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3708.5398033333331</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">4142.7859666666664</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">3899.5037533333334</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">35365.714489999998</Data></Cell>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3386.5542833333334</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3627.3567233333333</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3356.0827866666668</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2932.7949600000006</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3686.9720666666663</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3134.3055500000005</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3430.7600266666668</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3192.9075600000001</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2848.434643333333</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2969.5962633333334</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3053.3684666666668</Data></Cell>
    <Cell ss:Index="4" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">3071.5439933333337</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">38690.677323333337</Data></Cell>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2329.2904899999999</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2352.853446666667</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2542.2895166666667</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2646.3457966666665</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2590.4599499999999</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2396.103066666667</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2470.28656</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2177.5656833333333</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2670.4847566666663</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2695.2428566666667</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2949.9466799999996</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">2849.5813933333329</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">30670.450196666668</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2391.6338266666667</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2001.3556666666668</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2124.4351333333334</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2165.7712900000001</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2360.0006999999996</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2099.1090066666666</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1809.2422366666665</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2151.1274100000001</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2475.822646666667</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2478.9913866666666</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2768.8466699999999</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">2634.8663000000001</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">27461.202273333336</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2537.1435966666668</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2075.7302266666666</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2784.2521066666668</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:Index="7" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2407.7847900000002</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:Index="7" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2814.7477133333332</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:Index="7" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2464.6341899999998</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:Index="7" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2383.9788666666668</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:Index="7" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2450.0701966666666</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:Index="7" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2767.4748500000001</Data></Cell>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:StyleID="s228"/>
    <Cell ss:Index="7" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3001.1013699999999</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">3015.9797100000001</Data></Cell>
    <Cell ss:Index="7" ss:StyleID="s228"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">2811.6663199999998</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">31514.563936666669</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2240.0820099999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2128.8386399999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2007.7962600000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2381.0635400000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2710.5916400000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2182.5077700000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2084.4647500000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2327.4563600000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2430.8022000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2639.5930800000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2910.4705100000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">2827.9944500000001</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">28871.661209999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2644.96117</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2640.2448300000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2287.3594800000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2343.0076600000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2382.0822499999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2486.8445900000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2760.1974700000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2458.1494699999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2093.8844399999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2251.0417499999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2305.1674199999979</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">2192.83079</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">28845.771319999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">2044.57628</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">1859.5785699999999</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1756.19732</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1671.8244</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1933.02367</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1603.5442499999999</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1928.8163</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1898.44128</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1823.49162</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2139.3253300000001</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1821.45703</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">1939.5069800000001</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">22419.783030000006</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1697.83512</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1452.08015</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1925.96199</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1746.6643799999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1666.4142400000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1514.9354799999985</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1751.8808200000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1868.74872</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2163.9203000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2704.6494299999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2357.4015199999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">2494.9160200000001</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">23345.408169999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1761.32358</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1334.59997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1951.73479</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1535.0207700000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1752.9163900000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1624.7152799999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1761.1646500000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1807.8303900000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1805.93994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1724.04582</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2016.02928</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">1989.03846</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">21064.35932</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1733.5071800000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1402.3975800000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2072.8332799999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1619.3259800000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1645.4602500000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1687.1250199999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1399.72</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1304.63229</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1604.10961</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1603.9299000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1898.1805099999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">1916.8848399999999</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">19888.106439999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1863.9760699999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1671.43543</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1854.6914400000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">1756.5281600000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2394.1842799999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2347.31041</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2779.8472900000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2857.6651400000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2498.5232700000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2731.62095</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2858.6462900000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">3109.8300899999999</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">28724.258820000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2928.1799599999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2748.4245700000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2939.6818199999993</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2749.0557699999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3024.51784</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3223.6605500000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3446.3930599999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3350.8377</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2894.1412599999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3656.4477700000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">4298.1373999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">4559.1766200000002</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">39818.654320000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3709.3899200000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3188.1929800000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3448.1881399999988</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2936.5966100000014</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3362.8089799999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3027.4479099999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3269.0755800000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3128.7396399999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2696.85329</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3048.9875899999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2981.3552899999991</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">3106.46765</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">37904.103579999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2664.1960899999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2115.1635799999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2535.8107200000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2637.9697700000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2876.6456400000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3241.2036499999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3152.9377400000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3000.9939800000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3449.89068</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3486.65852</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3566.7364900000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">4085.48956</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">36813.69642</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3473.36411</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">2852.4409300000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3678.73324</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3883.5239100000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3856.59897</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">4144.1472299999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3927.9755399999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3624.3622400000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3714.3257899999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3646.7953700000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">4580.491</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="Number">3987.3077000000003</Data></Cell>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">45370.066030000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3830.3421200000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3607.64266</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">3553.10934</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">apríl 2026</Data></Cell>
    <Cell ss:StyleID="s179"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">máj 2026</Data></Cell>
    <Cell ss:StyleID="s179"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">jún 2026</Data></Cell>
    <Cell ss:StyleID="s179"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">júl 2026</Data></Cell>
    <Cell ss:StyleID="s179"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">august 2026</Data></Cell>
    <Cell ss:StyleID="s179"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">september 2026</Data></Cell>
    <Cell ss:StyleID="s179"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">október 2026</Data></Cell>
    <Cell ss:StyleID="s179"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"><Data ss:Type="String">november 2026</Data></Cell>
    <Cell ss:StyleID="s179"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s183"><Data ss:Type="String">december 2026</Data></Cell>
    <Cell ss:StyleID="s230"/>
    <Cell ss:StyleID="s230" ss:Formula="=SUM(R[-11]C[-1]:RC[-1])"><Data
      ss:Type="Number">10991.094120000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"/>
    <Cell ss:StyleID="s179"/>
    <Cell ss:StyleID="s179"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s177"/>
    <Cell ss:StyleID="s179"/>
    <Cell ss:StyleID="s179"/>
   </Row>
   <Row ss:Index="258">
    <Cell><Data ss:Type="String">Poznámka: k dispozícii sú iba údaje od roku 2006. Údaje za obdobie 2006 - 2007 sú analytickým odhadom na základe dát zo Štátnej pokladnice. Od roku 2008 vychádzajú z analytickej evidencie FS SR. </Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>233</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Dane_za_specif_sluzby">
  <Table ss:ExpandedColumnCount="34" ss:ExpandedRowCount="98" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s174" ss:DefaultColumnWidth="46.5"
   ss:DefaultRowHeight="13">
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="64"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="70"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="56"/>
   <Column ss:StyleID="s174" ss:Hidden="1" ss:AutoFitWidth="0" ss:Width="31"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="56.5"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="55"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="79" ss:Span="1"/>
   <Column ss:Index="9" ss:StyleID="s174" ss:Hidden="1" ss:AutoFitWidth="0"/>
   <Column ss:StyleID="s174" ss:Hidden="1" ss:AutoFitWidth="0" ss:Width="51.5"/>
   <Column ss:StyleID="s174" ss:Hidden="1" ss:AutoFitWidth="0" ss:Width="64"/>
   <Column ss:StyleID="s174" ss:Hidden="1" ss:AutoFitWidth="0" ss:Width="65"/>
   <Column ss:StyleID="s174" ss:Hidden="1" ss:AutoFitWidth="0" ss:Width="83.5"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="63.5"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="79"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="74" ss:Span="1"/>
   <Column ss:Index="19" ss:StyleID="s174" ss:Width="56"/>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s173"><Data ss:Type="String">Hotovostný výnos daní za špecifické služby (v tis. Eur) *</Data></Cell>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s217"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s217"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="68.25">
    <Cell ss:StyleID="s231"/>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Dane za špecifické služby celkom</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za psa</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Z predaja alkoholických nápojov a tabakových výrobkov</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za zábavné hracie prístroje</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za predajné automaty</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za vjazd motorovým vozidlom do historických častí miest</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za ubytovaciu kapacitu v rekreačných a vzdel. zariadeniach</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Z reklamy</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Zo vstupného</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za pobyt v kúpeľ. mieste alebo mieste sústred. cest. ruchu</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za znečisťovanie ovzdušia</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za užívanie bytu alebo časti bytu na iné účely ako na bývanie</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za užívanie verejného priestranstva</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za zber, prepravu a zneškodňovanie komunálnych odpadov</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za umiestnenie jadrového zariadenia</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Za rozvoj</Data></Cell>
    <Cell ss:StyleID="s232"/>
    <Cell ss:StyleID="s175"><Data ss:Type="String">Ročný cash</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2005-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">32749.850627365064</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1309.5332935006306</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">376.85056097722895</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">232.85534090154681</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">113.85514173803359</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">826.99329482838743</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2274.0158003053839</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23483.270264887469</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4132.4769302263821</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2005-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">35469.826727743472</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">839.10907521742013</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">184.52499502091217</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">29.177454690300735</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21.808404700258912</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">875.02489543915556</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2867.8550089623577</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30617.738830246297</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34.588063466772887</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2005-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">25916.450906193986</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">412.60041160459406</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">42.056695213436896</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">81.823010024563501</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19.551218216822679</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1991.3695810927436</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3955.5201487087566</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19375.456416384517</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">38.073424948549423</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2005-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">27019.883157405558</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">262.99541923919537</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2141.6384518356235</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">219.97610037841065</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">19.152891190333929</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1851.4572130385711</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3246.1992962889194</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">19268.505609772288</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">9.9581756622186806</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">121156.01141870808</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2006-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">33020.148708756555</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1708.8229436367258</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">361.34900086304191</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">209.61959768970326</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">141.87080926774215</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1013.1779857930027</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2598.8846843258316</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">22943.205204806476</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4043.2184823740286</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2006-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">36501.128593241716</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">772.12374692956246</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">96.295558653654652</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">95.996813383788094</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27.982473610834496</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1778.2978158401381</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3553.0106884418774</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30076.346013410341</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">101.07548297151961</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2006-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">31392.916417712273</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">238.76385846112993</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">47.566885746531234</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">58.520878974971787</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23.036579698599216</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2040.6625506207263</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4457.4785899223261</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24512.746464847638</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14.140609440350527</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2006-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">28170.915488282546</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">225.91781185686781</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1853.6480116842595</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">216.92225984199695</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">20.679811458540794</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1976.1999601672971</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3368.8176326097059</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">20424.583416318128</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">84.146584345747868</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">129085.10920799308</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2007-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">40948.084710880968</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2104.3284870211774</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">349.99668060811257</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">222.89716523932813</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">145.58852818163712</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1435.2054703578303</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3237.8012348137818</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26842.85998805019</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6609.4071566089096</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2007-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">41966.972050720316</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">677.85301732722564</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">93.839208656974037</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">94.469893115581215</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34.222930359158198</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1568.9437695014271</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3564.9273053176653</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">35866.825997477266</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">65.88992896501361</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2007-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">26793.201885414594</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">188.17632609705902</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">61.508331673637386</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">38.637721569408484</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33.02794927969196</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2168.4591382858662</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4562.5705370776077</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19731.82632941645</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8.9955520148708743</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2007-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">28519.982739162184</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">198.96434973112923</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1638.3522538670913</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">198.86476797450706</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">16.364602004912701</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2147.646551151829</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">4000.3651331076148</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">20290.977892850031</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">28.447188475071364</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">138228.24138617807</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2008-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">35675.26389165505</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2096.3287525725286</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">328.98492996083121</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">121.25738564694947</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">233.55241319790215</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1662.5506207262829</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2901.4804487817833</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26557.657837084244</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1773.4515036845248</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2008-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">52217.586138219478</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">799.8074752705304</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">102.53601540197835</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">58.089358029608974</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">324.3045873995884</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2105.9217951271326</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2644.9246498041557</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">45969.693952067981</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">212.30830511850229</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2008-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">33913.861780521809</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">328.55340901546839</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">53.010688441877441</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10.223727013211178</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">135.96229170815906</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2719.5445794330476</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3417.5463055168293</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27202.117772024165</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">46.903007369049988</Data></Cell>
    <Cell ss:StyleID="s181"/>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2008-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">33307.209719179446</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">245.70138750580892</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1730.1334395538736</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">199.7941977029808</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">283.57564894111397</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2616.3778795724625</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3441.9770298081389</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24562.470955320983</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">227.17918077408217</Data></Cell>
    <Cell ss:StyleID="s181"/>
    <Cell ss:Index="19" ss:StyleID="s181" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">155113.92152957577</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2009-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">34625.079000000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2404.732</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">399.45</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">142.91800000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">248.435</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1485.482</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1976.2260000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26069.284</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1898.5519999999999</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2009-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">52583.065999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">759.97299999999996</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">99.125</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">48.860999999999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">161.28299999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1659.779</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2876.0259999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">46738.152999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">239.86600000000001</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2009-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">36386.354999999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">270.50200000000001</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">29.016999999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">22.634</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">126.678</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2021.8579999999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3102.1350000000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27188.635999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3624.895</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2009-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">34507.701999999997</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">224.86500000000001</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1393.9169999999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">177.63800000000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">131.31899999999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2416.1260000000002</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3602.97</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">26207.636999999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">353.23</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">158102.20199999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2010-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">41270.328000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2652.5439999999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">256.589</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">142.065</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">293.19</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1462.039</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2324.8890000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">31646.87</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2492.1419999999998</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2010-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">54989.503000000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">749.41700000000003</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">86.055999999999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">31.358000000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">186.05199999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1770.403</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2562.6439999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">49363.474000000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">240.09899999999999</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2010-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">33917.404000000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">270.29000000000002</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">69.709999999999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19.849</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">130.613</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2253.5770000000002</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3003.8939999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27089.403999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1080.067</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2010-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">29697.755000000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">227.39500000000001</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1323.923</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">159.27199999999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">166.251</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2255</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2568.7460000000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">22879.735000000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">117.43300000000001</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">159874.99000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2011-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">44409.187999999995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2978.549</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">191.49</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">134.126</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">260.83100000000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1576.29</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2546.02</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33913.883000000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2807.9989999999998</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2011-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">55677.253000000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">656.30799999999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">108.127</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">19.315999999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">148.09100000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1908.6869999999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2558.8409999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">49569.373</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">708.51</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2011-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">33812.248</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">254.03100000000001</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">268.52499999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">50.582999999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">176.833</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2433.8989999999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3197.9479999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27384.665000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">45.764000000000003</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2011-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">30808.709000000003</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">214.35</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">857.18</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">106.002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">195.39</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2382.0749999999998</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3064.9160000000002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">23899.007000000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">89.789000000000001</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">164707.39799999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2012-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">44965.748870000061</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3126.4919099999984</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">151.50271000000012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">126.13162000000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">352.17249000000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1670.73597</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2387.0920600000013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33542.032150000065</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3609.5899600000002</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2012-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">59343.421670000032</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">775.32565000000739</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">121.2073200000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18.084779999999942</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">190.58538999999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2015.1382000000069</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2728.7676300000053</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">53209.35644000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">284.9562599999993</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2012-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">36483.157389999993</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">294.64976000000303</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">89.417539999999917</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18.100300000000047</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">212.2045</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2493.7309099999929</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3634.4352599999979</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">29666.372379999993</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">74.246739999999761</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2012-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">31369.887689999749</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">267.2475199999958</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">682.38127999999983</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">92.601050000000043</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">96.086819999999946</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2179.7697299999977</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2596.153579999987</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">25391.046699999766</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">64.601010000000713</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">172162.21561999983</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2013-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">40939.86316000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1254.3451299999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">106.83245000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">51.462470000000025</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">198.96211</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1778.4633900000013</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2101.581110000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">31734.320500000027</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3713.896000000002</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2013-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">67191.545229999945</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2535.7801300000042</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">194.52415000000013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">82.620809999999992</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">31.975900000000024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2103.5959000000003</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2705.4754899999934</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">59444.743729999958</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">92.829119999999648</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2013-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">38263.008899999775</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">570.69056000000376</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">128.89214000000007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">25.527840000000026</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">23.388070000000006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2890.7433599999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3390.5888900000182</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">31166.074959999754</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">67.103080000000077</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2013-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">31315.269870000062</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">367.57253999998977</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">607.44604000000049</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">70.523859999999956</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">26.85574999999994</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2718.5863799999979</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2204.0454600000039</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">25321.046970000072</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">-0.80712999999988821</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">177709.6871599998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2014-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">42918.382119999973</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1200.4447199999997</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">85.379700000000014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">71.189800000000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">180.81205000000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1881.3007499999987</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2595.3311699999986</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33185.201269999976</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3718.7226600000017</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2014-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">65991.535469999901</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2503.8484400000025</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">193.7457</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">77.956660000000042</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">32.105029999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2183.7974800000025</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2293.289199999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">58617.75484999991</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">89.038109999999875</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2014-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">37342.199870000106</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">646.75270999999771</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">130.22584000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">20.178639999999945</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21.339789999999965</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2906.9358199999988</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3210.8074000000042</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30405.959650000106</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1.9999998130515451E-5</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2014-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">29916.980810000008</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">365.59008999999969</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">466.16816</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">65.010829999999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">24.053890000000024</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2840.1912199999988</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2070.7149199999994</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">24112.877130000008</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">-27.625430000000051</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">176169.09826999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2015-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">42688.811109999995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1103.5452299999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">78.204669999999993</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">57.093269999999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">162.22984</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2016.95532</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2511.7286800000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33064.953289999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3694.1008099999999</Data></Cell>
    <Cell ss:StyleID="s181"/>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2015-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">69525.510170000052</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2599.9812200000006</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">168.80783000000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">77.505210000000034</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34.599330000000009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2474.1623599999984</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2634.7790300000042</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">61413.12448000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">122.55071000000089</Data></Cell>
    <Cell ss:StyleID="s181"/>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2015-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">38051.269369999958</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">621.03516999999988</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">194.33703</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33.997589999999967</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26.400759999999991</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3344.4171000000015</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3306.2846199999958</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30535.048159999962</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-10.251060000000962</Data></Cell>
    <Cell ss:StyleID="s181"/>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2015-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">31194.039589999989</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">422.67327999999975</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">429.92588999999998</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">61.723129999999991</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">26.862539999999996</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3227.2363600000008</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2645.6909300000007</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">24356.595299999986</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">23.332160000000385</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">181459.63024</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2016-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">42701.675350000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1002.66017</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">55.336089999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">76.076369999999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">219.51326999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2294.7149399999998</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2974.66752</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">32310.954249999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3767.7527400000004</Data></Cell>
    <Cell ss:StyleID="s181"/>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2016-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">73291.842320000011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2577.3929599999997</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">179.25319999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">91.797360000000026</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33.547920000000033</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2641.0306</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2865.5721400000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">64846.522840000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">56.725299999999606</Data></Cell>
    <Cell ss:StyleID="s181"/>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2016-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">38346.132000000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">646.23342000000002</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">152.30588</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">40.452439999999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28.412140000000022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3823.2736299999997</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3456.4162799999986</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30216.773970000009</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-17.735760000000028</Data></Cell>
    <Cell ss:StyleID="s181"/>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2016-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[14])"><Data ss:Type="Number">31411.231299999985</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">380.21579999999994</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">424.51787999999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">56.631470000000007</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">34.053789999999935</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3576.1104100000011</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2237.461040000002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">24675.308969999984</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">26.931940000000395</Data></Cell>
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">185750.88097</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2017-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">47041.172980000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1114.85475</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">53.234259999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">74.245130000000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">218.04445000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2707.3333499999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3051.4289900000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">35999.915420000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3809.6770299999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12.4396</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2017-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">74893.433180000007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2474.7309500000001</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">132.66257999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">92.413600000000017</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34.953229999999991</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3390.7699300000004</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3788.2042799999995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">64547.22531999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">43.672950000000128</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">388.80034000000001</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2017-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">39723.284120000011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">611.1598799999997</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28.406589999999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">57.291219999999981</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">32.894679999999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4304.9216399999996</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3528.5342100000007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">30461.046870000006</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">-44.104209999999966</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">743.13324000000011</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2017-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">34526.181120000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">400.77082000000064</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">262.44193000000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">7.6393199999999979</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">37.334499999999991</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">4126.79072</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2434.480610000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">25722.743640000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">29.757720000000063</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">1504.2218600000001</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">196184.07140000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2018-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">46906.985560000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">983.70236999999997</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">121.40674</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">78.588229999999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">217.29339999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2991.5181899999998</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3300.8776899999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34070.794540000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3737.8828100000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1404.9215900000002</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2018-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">81083.282019999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2495.8172</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">85.105650000000011</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">100.27553999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">40.378299999999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3410.0977300000004</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3328.40472</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">65948.57879</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">98.158529999999701</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5576.4655600000006</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2018-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">43739.759039999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">643.08858999999984</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">11.900759999999991</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">35.520380000000017</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33.464830000000063</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4284.1453199999996</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3674.3143700000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">32522.62844</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2534.6963500000002</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2018-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">37811.931709999975</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">398.82153000000108</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">121.60321999999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">50.727229999999992</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">36.246699999999919</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">4326.1570300000003</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3914.302169999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">25420.449399999983</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">-3.9249299999996765</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3547.5493599999991</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">209541.95832999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2019-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">48097.07172</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">923.95653000000004</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">31.350369999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">66.829210000000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">202.88726</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3050.85943</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3383.1169900000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34161.624889999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3700.31014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2576.1369</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2019-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">81462.463899999988</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2498.4450199999997</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">104.71855000000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">114.74548</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">61.90428</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3687.3948699999996</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3199.4110799999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">67345.354129999992</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">127.20286999999962</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4323.2876199999992</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2019-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">46127.483780000024</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">733.86157000000094</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27.868719999999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">22.002530000000007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16.552670000000035</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4879.4626000000017</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3674.5233900000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">32619.876210000017</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">18.10215000000062</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4135.2339400000019</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2019-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">34006.753129999983</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">446.8044799999995</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">120.64673999999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">24.944109999999988</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">23.716019999999961</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">4607.5834199999999</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2479.9232299999985</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">22934.511499999986</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">-12.842000000000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3381.4656299999988</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">209693.77252999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2020-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">46540.796510000022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">667.03003999999908</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">25.605100000000014</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">61.181420000000017</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">234.90940000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3300.4111099999986</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2970.0832699999974</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">32681.722240000028</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3722.6763400000013</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2877.1775899999993</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2020-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">86541.533579999843</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2612.0030000000033</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">47.185189999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">90.470670000000055</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">17.511899999999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1380.6893099999984</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2347.0420999999978</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">76795.304169999843</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">73.345409999999902</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3177.9818300000024</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2020-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">53826.965229999834</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">940.75157000000536</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">46.884110000000035</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">46.863589999999931</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">28.196979999999968</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3639.6079600000012</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2614.61499</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">40671.515239999833</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14.192869999997583</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5824.3379199999963</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2020-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">38665.593630000149</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">454.72816000000148</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">80.977079999999972</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">39.656150000000025</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">10.97338000000002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2800.4991299999965</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2098.7321499999989</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">25568.026680000155</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">9.2376599999997779</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">7602.7632399999966</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">225574.88894999982</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2021-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">48042.698379999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">613.98769000000004</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8.6907300000000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">67.900319999999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">154.54503</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1129.1851899999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2661.9892300000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34599.471019999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3729.8357299999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5077.0934399999996</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2021-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">101144.48420999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2698.4896100000001</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">36.540019999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">103.16601</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">54.657209999999992</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1232.15707</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2603.6807200000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">85711.177329999991</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">33.89957000000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8670.716669999998</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2021-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">54876.895059999551</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">1009.9010899999919</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">14.351439999999974</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">52.69583999999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">36.092650000000084</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3851.316859999984</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2320.0269599999924</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">41734.301789999576</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">61.91058999999985</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5796.2978400000038</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2021-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">41442.841960000005</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">501.22428000000036</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">116.38489000000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">42.972110000000015</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">30.450569999999971</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3721.8699799999995</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2242.6474800000005</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">25526.814840000006</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">22.672940000000381</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">9237.8048699999999</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">245506.91960999952</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2022-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">58514.124389999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">840.14308000000005</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21.099789999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">77.527259999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">184.09114</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2157.1574000000001</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3002.20343</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">41831.663059999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3639.855</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6760.3842299999997</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2022-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">101218.84041999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2727.5134399999997</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">60.202420000000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">115.20141</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">46.452150000000017</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3151.1233700000003</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2926.6391699999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">85704.509649999993</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">183.96027999999978</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6303.2385300000005</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2022-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">57157.795610000008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">806.88426000000072</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21.808260000000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">36.313360000000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">37.86976999999996</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4968.5886899999996</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3387.7258500000012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">38151.757710000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">22.951530000000275</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9723.8961800000016</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2022-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">41219.287130000012</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">412.18271000000004</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">65.684889999999967</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">20.93792000000002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">45.20473000000004</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">4644.8416799999986</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2723.7186099999994</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">25246.22643000001</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">-11.153130000000147</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">8071.6432900000018</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">258110.04754999999</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2023-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">60749.891190000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">878.63624000000004</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">34.420990000000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">73.91771</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">264.76643000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3832.6522300000001</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3461.9750399999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">40581.998500000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3779.2682599999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7842.2557900000002</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:StyleID="s216"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2023-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">122529.70342999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">2752.28449</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">66.25985</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">109.96627000000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">51.994699999999966</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3878.1270799999998</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3096.1925300000007</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">107627.86490999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">45.08716000000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4901.9264400000002</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2023-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">62769.530580000035</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">868.00337000000036</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">26.189359999999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">32.90555999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">42.488660000000039</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7175.4840700000004</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3631.9785299999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">44660.208440000031</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21.83656000000019</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6310.4360299999998</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2023-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">48537.683139999979</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">523.66740000000027</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">103.19454000000002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">56.843860000000006</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">40.123189999999965</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">6358.0169400000013</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2858.3263800000009</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">31232.389229999972</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">10.219009999999798</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">7354.9025900000024</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">294586.80833999999</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2024-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">84303.733149999985</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">703.51427999999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">21.1127</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">73.781499999999994</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">279.59953999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5374.80573</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3844.5753599999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">57760.21761</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3657.2651599999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">12588.861269999999</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s235"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2024-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">136992.70545000018</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3214.3589800000091</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">80.942480000000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">124.18008</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">61.015810000000045</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5907.2823199999948</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4138.0201999999981</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">116518.72782000017</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">145.95877000000246</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6802.2189899999958</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2024-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">75948.139879999828</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">973.10077999999066</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">16.544029999999992</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">56.998650000000026</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">44.855639999999937</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8322.4952300000077</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4408.3784900000037</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">51887.356419999822</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">61.087279999997463</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10177.323360000008</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s236"/>
    <Cell ss:StyleID="s236"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2024-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">57499.472679999992</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">557.80313999999998</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">102.21431</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">69.258189999999956</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">44.135320000000036</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">7929.9882099999959</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">2770.0276299999969</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">36604.041020000004</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">-16.881449999999859</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">9438.8863099999962</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">354744.05116000003</Data></Cell>
    <Cell ss:Index="22" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2025-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">93840.296470000001</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">889.35974999999996</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">24.757189999999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">106.95502</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">39.236760000000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6640.5120299999999</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4159.9163600000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">71506.145839999997</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3664.4635400000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6808.9499800000003</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s235"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2025-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">139674.09060000003</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3199.2920599999998</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">98.374250000000004</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">144.83233999999999</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">310.15757000000002</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6493.4974899999997</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3718.7621399999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">120284.30636</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">84.697209999999814</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">5340.1711800000003</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
    <Cell ss:Index="22" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"><Data ss:Type="DateTime">2025-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">82522.313989999995</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">867.76614000000018</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27.448820000000012</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">40.146190000000047</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">50.567809999999952</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9388.2816100000018</Data></Cell>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s233"/>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">4453.1677799999998</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">57652.923330000005</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">83.146999999999935</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9958.8653099999974</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s222"><Data ss:Type="DateTime">2025-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(RC[1]:RC[15])"><Data ss:Type="Number">62093.173349999997</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">603.53218000000061</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">117.57504000000002</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">69.393269999999973</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">61.857169999999996</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">8563.6988699999965</Data></Cell>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s234"/>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">3078.91903</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">38911.33189999999</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">25.574759999999969</Data></Cell>
    <Cell ss:StyleID="s185"><Data ss:Type="Number">10661.291130000001</Data></Cell>
    <Cell ss:StyleID="s190"/>
    <Cell ss:StyleID="s185" ss:Formula="=SUM(R[-3]C[-17]:RC[-17])"><Data
      ss:Type="Number">378129.87440999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s220"/>
    <Cell ss:StyleID="s221"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:Index="19" ss:StyleID="s181"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s224"><Data ss:Type="String">* údaje sú k dispozícii s dvojmesačným oneskorením</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="24">
    <Cell ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s225"><Data
      ss:Type="String">V roku 2020 bol kvôli pandémii problém s výkazmi obcí, ktoré neboli načas dodané. Preto údaje za rok 2020 za 1Q až 3Q nie sú premietnuté vo FIN výkazoch, toto sú aktuálnejšie číslanie. Údaje za 4Q budú do konca marca premietnuté do FIN výkazov. </Data></Cell>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="30.75"/>
   <Row>
    <Cell ss:Index="15" ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:Index="94">
    <Cell ss:Index="2" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s189"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s189"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>59</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="OO_vyb_fin_inst">
  <Table ss:ExpandedColumnCount="13" ss:ExpandedRowCount="200" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s174" ss:DefaultColumnWidth="46.5"
   ss:DefaultRowHeight="13">
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="96"/>
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="101"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="119"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="131"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="41.5"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="86.5"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="71.5"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="58.5"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="94"/>
   <Column ss:Index="11" ss:StyleID="s174" ss:Width="61"/>
   <Column ss:StyleID="s174" ss:Width="56"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s237"><Data ss:Type="String">Osobitný odvod vybraných finančných inštitúcií (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s238"/>
    <Cell ss:StyleID="s238"/>
    <Cell ss:StyleID="s238"/>
    <Cell ss:StyleID="s239"/>
    <Cell ss:MergeAcross="1" ss:StyleID="s240"/>
    <Cell ss:StyleID="s241"/>
    <Cell ss:StyleID="s242"><Data ss:Type="String">kumulatív **</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="38.25">
    <Cell ss:StyleID="s244"/>
    <Cell ss:StyleID="s245"><Data ss:Type="String">hotovostný výnos</Data></Cell>
    <Cell ss:StyleID="s245"><Data ss:Type="String">z toho: jednorazový mimoriadny odvod za 4Q2012</Data></Cell>
    <Cell ss:StyleID="s245"><Data ss:Type="String">debet (použitie prostriedkov v súlade s § 4 ods. 5 zákona č. 384/2011)</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s245"><Data ss:Type="String">ročný hotovostný výnos</Data></Cell>
    <Cell ss:StyleID="s245"><Data ss:Type="String">ročný akruálny výnos</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s245"><Data ss:Type="String">hotovostný výnos</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s247"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">22643.139719999999</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461602836"
     ss:Formula="=SUM(RC[-4]:R[11]C[-4])"><Data ss:Type="Number">169752.53727999999</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461602856"
     ss:Formula="=RC[-1]+R[15]C[-4]"><Data ss:Type="Number">169892.17667999998</Data></Cell>
    <Cell ss:StyleID="s251"/>
    <Cell ss:StyleID="s252" ss:Formula="=RC[-7]"><Data ss:Type="Number">22643.139719999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">12.95377</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s256"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">22656.093489999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s256"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">22656.093489999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">23960.311429999998</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s256"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">46616.404920000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s256"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">46616.404920000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s256"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">46616.404920000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">22156.162660000002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s256"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">68772.567580000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s256"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">68772.567580000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s256"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">68772.567580000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">3634.9205899999997</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s256"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">72407.488169999997</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s254" ss:Formula="=97345.04911"><Data ss:Type="Number">97345.049110000007</Data></Cell>
    <Cell ss:StyleID="s258"><Data ss:Type="Number">49445.92914</Data></Cell>
    <Cell ss:StyleID="s259"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s256"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">169752.53727999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s262"/>
    <Cell ss:StyleID="s262"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:Index="8" ss:StyleID="s265"/>
    <Cell ss:StyleID="s266" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">169752.53727999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s247"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s267"/>
    <Cell ss:StyleID="s267"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461602876"
     ss:Formula="=SUM(RC[-4]:R[11]C[-4])"><Data ss:Type="Number">204138.36676</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461602896"
     ss:Formula="=RC[-1]-R[3]C[-4]"><Data ss:Type="Number">203998.72736000002</Data></Cell>
    <Cell ss:StyleID="s251"/>
    <Cell ss:StyleID="s252" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">169752.53727999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">50984.27307000001</Data></Cell>
    <Cell ss:StyleID="s268"/>
    <Cell ss:StyleID="s268"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">220736.81034999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s268"/>
    <Cell ss:StyleID="s268"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">220736.81034999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s258" ss:Formula="=168.958680000001"><Data ss:Type="Number">168.95868000000101</Data></Cell>
    <Cell ss:StyleID="s258"><Data ss:Type="Number">139.63939999999999</Data></Cell>
    <Cell ss:StyleID="s259"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">220905.76903</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">51153.829489999982</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">272059.59852</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">272059.59852</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">272059.59852</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">51089.327240000042</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">323148.92576000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">323148.92576000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0.67819999998807912</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">323149.60395999998</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">50741.300079999986</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">373890.90403999994</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:Index="8" ss:StyleID="s270"/>
    <Cell ss:StyleID="s266" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">373890.90403999994</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s247"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">0.20468000000715256</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461602916"
     ss:Formula="=SUM(RC[-4]:R[11]C[-4])"><Data ss:Type="Number">153190.8463</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461602936" ss:Formula="=RC[-1]"><Data
      ss:Type="Number">153190.8463</Data></Cell>
    <Cell ss:StyleID="s251"/>
    <Cell ss:StyleID="s252" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">373891.10871999996</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">48486.193360000012</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">422377.30207999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">422377.30207999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">422377.30207999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">52036.212500000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">474413.51458000002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">474413.51458000002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">474413.51458000002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">52637.093000000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">527050.60758000007</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">527050.60758000007</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">527050.60758000007</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">527050.60758000007</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">31.142759999999999</Data></Cell>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:Index="8" ss:StyleID="s270"/>
    <Cell ss:StyleID="s266" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">527081.75034000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s271"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s247"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603856"
     ss:Formula="=SUM(RC[-4]:R[11]C[-4])"><Data ss:Type="Number">110289.2903799999</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603876" ss:Formula="=RC[-1]"><Data
      ss:Type="Number">110289.2903799999</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s252" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">527081.75034000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">26969.246869999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">554050.99721000006</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">554050.99721000006</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">554050.99721000006</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">27159.850579999998</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">581210.84779000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">581210.84779000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]"><Data ss:Type="Number">581210.84779000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">27754.3229299999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-20000</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">588965.17071999994</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">588965.17071999994</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">588965.17071999994</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">28405.87</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s269"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">617371.04071999993</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:Index="8" ss:StyleID="s270"/>
    <Cell ss:StyleID="s266" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">617371.04071999993</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s247"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603896"
     ss:Formula="=SUM(RC[-4]:R[11]C[-4])"><Data ss:Type="Number">119772.4374900001</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603916" ss:Formula="=RC[-1]"><Data
      ss:Type="Number">119772.4374900001</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s252" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">617371.04071999993</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">29138.169750000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">646509.21046999993</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">646509.21046999993</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">646509.21046999993</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">29630.4485300001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">676139.65899999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">676139.65899999999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">30265.819210000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">706405.47820999997</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2016-08-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">706405.47820999997</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2016-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">706405.47820999997</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2016-10-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">30738</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">737143.47820999997</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2016-11-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">737143.47820999997</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="DateTime">2016-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s274"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:Index="8" ss:StyleID="s263"/>
    <Cell ss:StyleID="s266" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">737143.47820999997</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s247"><Data ss:Type="DateTime">2017-01-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">31117.403810000062</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603936"
     ss:Formula="=SUM(RC[-4]:R[11]C[-4])"><Data ss:Type="Number">127283.70694000012</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461603956" ss:Formula="=RC[-1]"><Data
      ss:Type="Number">127283.70694000012</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s252" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">768260.88202000002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2017-02-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">768260.88202000002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2017-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">768260.88202000002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2017-04-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">31413.616180000005</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">799674.49820000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2017-05-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">799674.49820000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2017-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">799674.49820000003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2017-07-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">32111.006000000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">831785.50420000008</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2017-08-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">831785.50420000008</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2017-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">831785.50420000008</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2017-10-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">32641.680950000049</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">864427.18515000015</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2017-11-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">864427.18515000015</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s260"><Data ss:Type="DateTime">2017-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s274"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:Index="8" ss:StyleID="s263"/>
    <Cell ss:StyleID="s266" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">864427.18515000015</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s247"><Data ss:Type="DateTime">2018-01-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">33028.723970000028</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613008"
     ss:Formula="=SUM(RC[-4]:R[11]C[-4])"><Data ss:Type="Number">134177.11829999994</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613028" ss:Formula="=RC[-1]"><Data
      ss:Type="Number">134177.11829999994</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s252" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">897455.9091200002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2018-02-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-23.106990000009535</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">897432.8021300002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2018-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">6.0699999332427977E-3</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">897432.80820000009</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2018-04-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">33138.979580000043</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">930571.78778000013</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2018-05-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">930571.78778000013</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2018-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0.05</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">930571.83778000018</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2018-07-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">33800.962070000052</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">964372.79985000018</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2018-08-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">964372.79985000018</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2018-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">964372.79985000018</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2018-10-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">34231.503599999902</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">998604.30345000012</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2018-11-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">998604.30345000012</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s260"><Data ss:Type="DateTime">2018-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:Index="8" ss:StyleID="s263"/>
    <Cell ss:StyleID="s266" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">998604.30345000012</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s247"><Data ss:Type="DateTime">2019-01-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">35038.520330000043</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613048"
     ss:Formula="=SUM(RC[-4]:R[11]C[-4])"><Data ss:Type="Number">143411.31299999999</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613068" ss:Formula="=RC[-1]"><Data
      ss:Type="Number">143411.31299999999</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s252" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1033642.8237800002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2019-02-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-4.5885599999427793</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1033638.2352200003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2019-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1033638.2352200003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2019-04-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">35437.611980000016</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1069075.8472000002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2019-05-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1069075.8472000002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2019-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1069075.8472000002</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2019-07-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">36144.975729999896</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1105220.82293</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2019-08-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1105220.82293</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2019-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1105220.82293</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2019-10-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">36794.793519999977</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1142015.6164500001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2019-11-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1142015.6164500001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s260"><Data ss:Type="DateTime">2019-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:Index="8" ss:StyleID="s263"/>
    <Cell ss:StyleID="s266" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1142015.6164500001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-01-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">74530.907320000173</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s275"/>
    <Cell ss:StyleID="s275"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s257" ss:Formula="=R[-1]C+RC[-7]+RC[-5]"><Data
      ss:Type="Number">1216546.5237700003</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-02-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s275"/>
    <Cell ss:StyleID="s275"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-03-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-04-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">74222.149930000072</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-05-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-06-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-07-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">18.453990000009536</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-08-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-09-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-10-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="DateTime">2020-11-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="DateTime">2020-12-01T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s276"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s272"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"><Data ss:Type="String">* platba súvisiaca s predchádzajúcim rokom</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"><Data ss:Type="String">** rozhodujúci pre výšku sadzby od nasledujúceho roka</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s277"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>86</TopRowBottomPane>
   <ActivePane>2</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="OO_reg_odv">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="274" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s174" ss:DefaultColumnWidth="46.5"
   ss:DefaultRowHeight="13">
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="88.5" ss:Span="1"/>
   <Column ss:Index="3" ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="101.5"
    ss:Span="1"/>
   <Column ss:Index="5" ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="180"/>
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="176.5"/>
   <Column ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="84" ss:Span="1"/>
   <Column ss:Index="9" ss:StyleID="s174" ss:AutoFitWidth="0" ss:Width="76"/>
   <Column ss:Index="13" ss:StyleID="s174" ss:Width="51"/>
   <Column ss:StyleID="s174" ss:Width="49"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s237"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach (v tis. eur)</Data></Cell>
    <Cell ss:StyleID="s237"/>
    <Cell ss:StyleID="s237"/>
    <Cell ss:StyleID="s237"/>
    <Cell ss:StyleID="s237"/>
    <Cell ss:StyleID="s237"/>
    <Cell ss:MergeAcross="1" ss:StyleID="s279"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="33">
    <Cell ss:StyleID="s280"/>
    <Cell ss:StyleID="s246"><Data ss:Type="String">príjem ŠR (od 2024)</Data></Cell>
    <Cell ss:StyleID="s246"><Data ss:Type="String">hotovostný výnos *</Data></Cell>
    <Cell ss:StyleID="s282"><Data ss:Type="String">zostatok v ŠR na MRÚ**</Data></Cell>
    <Cell ss:StyleID="s246"><Data ss:Type="String">v tom: zúčtovanie za predchádzajúci rok z bežného odvodu</Data></Cell>
    <Cell ss:StyleID="s246"><Data ss:Type="String">v tom: zúčtovanie jednorazového mimoriadneho výnosu ***</Data></Cell>
    <Cell ss:StyleID="s246"><Data ss:Type="String">ročný hotovostný výnos</Data></Cell>
    <Cell ss:StyleID="s246"><Data ss:Type="String">ročný akruálny výnos</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s248"/>
    <Cell ss:StyleID="s248"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461610948"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">38616.432950000002</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461610968"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])"><Data
      ss:Type="Number">38321.198520000005</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">10579.58944</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">9898.3452899999993</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">9902.6871699999992</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">8235.8110500000057</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s261"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">9898.3453100000024</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s248"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461610988"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">97153.968370000017</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611008"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])+0.23*R[22]C[-2]"><Data
      ss:Type="Number">100258.49626799999</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8465.3344399999969</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8877.5256300000019</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8843.866909999997</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-73.404309999999995</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8752.8358200000075</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-750.34832999999992</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">87.623439999997615</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-4764.7704400000002</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">9329.5711599999959</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">83.151420000000002</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">9635.499010000005</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">2806.0792999999999</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">10401.086219999999</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">901.25727000000006</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8210.7707699999955</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-159.7336</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8242.5871200000056</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">8242.5871200000001</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">-1833.6645800000028</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s261"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8242.5871200000056</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s248"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611028"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">164069.11732000002</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611048"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])-R[10]C[-2]+0.22*R[22]C[-2]"><Data
      ss:Type="Number">134818.57693999997</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7679.6077899999918</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7708.5378799999953</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7709.1175400000211</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-4.8849999999999998</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">6651.0558499999943</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-3653.7387899999999</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-3654.0849900000003</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-4603.4157699999996</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">324.73128000000122</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1351.44732</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">6217.6501900000003</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-9487.1888400000007</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">5941.6997799999999</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">5967.6031600000006</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">19021.026279999998</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">518.5865899999917</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">74966.691600000006</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">88585.977759999994</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">5987.125850000004</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">-4.9152899999999997</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">13145.231379999996</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s248"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s248"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611344"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">293078.00673000014</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611364"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])-R[10]C[-2]+0.22*R[22]C[-2]+-27855.42085"><Data
      ss:Type="Number">74902.424290000112</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7039.5359200000203</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">259.4597</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-134.70510000000002</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-10725.462460000001</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1426.6725971428573</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">231.57274285714288</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">10969.591829999999</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1160.0859171428569</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s289"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">4751.9691199999997</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-566.78435714285717</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">5302.2553899999903</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-14311.863637142857</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">22432.542510000101</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">19192.268142857123</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">178070.005</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s290"><Data ss:Type="Number">220071.7047</Data></Cell>
    <Cell ss:StyleID="s290"><Data ss:Type="Number">9365.1758800000407</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">-5.9810571428571428</Data></Cell>
    <Cell ss:StyleID="s261"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">22333.182100000002</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">-41.867400000000004</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611384"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">65028.458129999992</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611404"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])-R[10]C[-2]+0.22*R[22]C[-2]"><Data
      ss:Type="Number">94264.558890000073</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7439.5599499999989</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s273"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">-48.033619999999999</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">2312.6010399999996</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">-1756.1677299999999</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">139.48784000000003</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">3380.9948999999997</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">-30546.843870000001</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">31909.748419999996</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">-221.74844000000002</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7038.3958000000057</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s292"><Data ss:Type="Number">6084.4673300000004</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">13531.194579999999</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">-17223.622720000007</Data></Cell>
    <Cell ss:StyleID="s295"><Data ss:Type="Number">-24.07602</Data></Cell>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7501.7100800000426</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-311.35768000006647</Data></Cell>
    <Cell ss:StyleID="s297"><Data ss:Type="Number">-21.48348</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611424"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">166714.60850999999</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461611444"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])"><Data
      ss:Type="Number">162907.10069999992</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">4219.4677999999521</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">16796.131390000046</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-150.77587999999989</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">21016</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-8119</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">12896.29514</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-8333.8083200000001</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-0.21636999999918044</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">4562.7031900000002</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">17922.466740000003</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">1647.3887500000003</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">22485.16993</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-10954.503939999997</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-2793.8418899999992</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">16408</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">2721.81421</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">12091.831229999998</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-1419.1571100000001</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">3357.1814800000002</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-76.208770000000001</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">43387.800929999998</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-19786.990089999996</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-106.81022999999524</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">23600.810839999998</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-4148.9656499999983</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">6322.0548600000002</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">19451.444380000008</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">-7327.7789400000011</Data></Cell>
    <Cell ss:StyleID="s299"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">12123.3539</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">581.70102999999938</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-3533.7126899999994</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461614464"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">185437.34035999997</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461614484"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])-R[10]C[-2]+0.22*R[22]C[-2]"><Data
      ss:Type="Number">164028.44453000004</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">12705.767279999971</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">1296.8522800000012</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-38.462460000000895</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">14002.619560000003</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-8313.175220000001</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-461.64902999999936</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">5689.44434</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">17603.900090000003</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-5.2950000000186265E-2</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">18667.06741</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">9712.9446800000005</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">15527.54797</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">28380.01209</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-23184.804339999999</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-6443.4313700000012</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">9821.4847699999991</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">11281.759960000003</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">1960.1269000000009</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">21103.244730000002</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-4152.2430499999973</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-294.57319999999925</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">16951.001680000001</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-8031.2539800000004</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1020.8185199999996</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8919.7476999999999</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">11232.891489999998</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">584.28152999999884</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">20152.639190000002</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-7803.4651200000008</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-992.4375</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:StyleID="s190">
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">12349.174070000001</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">4346.6758200000004</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="9" ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
    <Cell ss:StyleID="s263"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">16695.849890000001</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-5020.9448599999996</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461614504"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">114879.90277000002</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461614524"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])-R[10]C[-2]+0.22*R[22]C[-2]"><Data
      ss:Type="Number">127557.68193000004</Data></Cell>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">11674.90503</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">2362.9045299999993</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-5</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">14037.80956</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-9275.4883800000007</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">4762.3211799999999</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">16200.798279999997</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">1785.2848799999999</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">20963.119460000002</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-10549.805209999997</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">2228.2779000000032</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-3561.1262299999985</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-10324.053609999999</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">1382.8557700000015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-10939.030239999998</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8235.0437899999997</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-173.60874000000396</Data></Cell>
    <Cell ss:StyleID="s300"><Data ss:Type="Number">76.702929999999995</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8061.43505</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">4820.2590799999998</Data></Cell>
    <Cell ss:StyleID="s300"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">12881.694129999994</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1852.3485200000014</Data></Cell>
    <Cell ss:StyleID="s300"><Data ss:Type="Number">-115.40874000000001</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s187"/>
    <Cell ss:StyleID="s187"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">11029.345610000015</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-6773.4706299999989</Data></Cell>
    <Cell ss:StyleID="s301"><Data ss:Type="Number">-67.948549999999997</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">4255.8749800000196</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">14722.478999999999</Data></Cell>
    <Cell ss:StyleID="s302"><Data ss:Type="Number">1238.3859299999999</Data><Comment
      ss:Author="Bukovina Jaroslav"><ss:Data
       xmlns="http://www.w3.org/TR/REC-html40"><B><Font html:Face="Segoe UI"
         x:CharSet="238" x:Family="Swiss" html:Size="9" html:Color="#000000">Bukovina Jaroslav:</Font></B><Font
        html:Face="Segoe UI" x:CharSet="238" x:Family="Swiss" html:Size="9"
        html:Color="#000000">&#10;zmena z -567 tis. eur na základe dodatočných dát od FRSR</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">18978.35398</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-10111.08224</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461614544"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">120153.17160000002</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461614564"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])-R[10]C[-2]+0.22*R[22]C[-2]"><Data
      ss:Type="Number">127506.60375999998</Data></Cell>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8867.2717400000001</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-3760.6575699999994</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-79.572179999999705</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">5106.6141699999998</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">11143.000999999998</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-1.5549999999813735E-2</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">16249.599619999999</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-5236.8406999999988</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">194.8236</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-5420.6450800000002</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-11687.67894</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">9545.7360200000003</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-332.02433000000002</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:Index="11" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">14590.135090000002</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">414.3099499999999</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">11012.75892</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-3619.5241699999979</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-2596.2782599999982</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">18715.226030000002</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-9229.4918800000014</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">216.81973000000016</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7361.5112600000002</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1892.1350100000006</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">14986.83389</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">4524.2441699999999</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">3092.8783999999996</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">18319.808719999997</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">22.453640000000597</Data></Cell>
    <Cell ss:StyleID="s299"><Data ss:Type="Number">7331.7272400000002</Data></Cell>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">19533.5317</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-16207.90596</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-72.623100000001486</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613632"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">99232.023820000017</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613652"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])-R[10]C[-2]+0.22*R[22]C[-2]"><Data
      ss:Type="Number">101682.54787000001</Data></Cell>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">3325.6257400000004</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">5601.0262799999991</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8926.6520199999995</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">3574.7771200000011</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">10819.633250000001</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-3600.7753599999992</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-1283.2562600000008</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8900.6537799999987</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">2587.9541000000013</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">3089.0152300000022</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">11488.29509</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1237.8491199999992</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">2062.7259000000008</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">10250.445970000001</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-2546.0002700000023</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">3720.4466799999987</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7704.7584900000002</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">9043.1076899999989</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">4131.7311300000001</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">16747.866180000001</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-10986.041539999998</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-461.02930000000072</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">5756.4002399999999</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-2663.7771900000002</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-237.21430000000004</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">3097.92625</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8649.9648800000032</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-125.51900000000001</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">4832.1727199999996</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">-4366.41824</Data></Cell>
    <Cell ss:StyleID="s299"><Data ss:Type="Number">-6915.83961</Data></Cell>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7381.5940899999996</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1671.7645099999997</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613672"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">89144.739979999998</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613692"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])-R[10]C[-2]+0.22*R[22]C[-2]"><Data
      ss:Type="Number">93458.933480000036</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">5709.8295799999996</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">1722.5752999999988</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7330.7640799999999</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-655.38279999999986</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">6776.9371799999999</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1480.4205300000003</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-4.5434000000000196</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">5296.6015500000713</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">2394.3179500000001</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-924.52229999999918</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7690.9195</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-2795.6915400000003</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-101.27211</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">4895.0899599999193</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">6295.1654099999996</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">5257.3706699999993</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">11189.027170000076</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1828.6957500000001</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">737.51621999999975</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">9361.6976200000045</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1878.9656499999994</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-1402.5789</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7482.7319699999098</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">1008.3783199999993</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">1386.6507999999997</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8488.1866900000605</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">1370.4895799999999</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">2278.9692000000005</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">9861.5192699999807</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">-4800.16446</Data></Cell>
    <Cell ss:StyleID="s299"><Data ss:Type="Number">-868.62876000000006</Data></Cell>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">5061.1136100000103</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">2466.6461599999998</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613712"
     ss:Formula="=SUM(RC[-4]:R[11]C[-3])"><Data ss:Type="Number">99823.108929999944</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461613732"
     ss:Formula="=SUM(R[1]C[-5]:R[12]C[-5])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])-R[10]C[-2]+0.22*R[22]C[-2]"><Data
      ss:Type="Number">134957.73748000001</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7527.7407699999812</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">1617.9809000000005</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">407.60159999999996</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">9146.0624700000299</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-1446.15065</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">1314.30765</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7699.9030199999797</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">2989.1331</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">5126.34357</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">10689.044919999957</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-4208.8614699999998</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-2695.076</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">6480.1834500000496</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">2318.1052599999998</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-545.55804000000001</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">8798.2887100000407</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">4713.1177699999998</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">7462.7315799999997</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">13511.379279999999</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-6429.2547199999999</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-545.49234000000069</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">7074.8402599999899</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-2105.67551</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-10.063799999999999</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">4976.4762499999997</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">19612.259549999999</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">15668.576900000002</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">24586.639200000001</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">-17445.184099999999</Data></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">-6433.3114000000951</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">-1377.3679000000004</Data></Cell>
    <Cell ss:StyleID="s299"><Data ss:Type="Number">-15509.894399999999</Data></Cell>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">32745.343009999993</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">6989.9148000000696</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461609056"
     ss:Formula="=SUM(RC[-5]:R[11]C[-3])"><Data ss:Type="Number">561136.05695000011</Data></Cell>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461609076"
     ss:Formula="=SUM(RC[-6]:R[11]C[-6])+SUM(R[12]C[-3]:R[23]C[-3])-SUM(RC[-3]:R[11]C[-3])-R[10]C[-2]+0.22*R[22]C[-2]"><Data
      ss:Type="Number">559965.65262000007</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">33780.179609999992</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">33082.524359999996</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">38273.34150000001</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">2369.23</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">41102.818180000009</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">708.73414000000025</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">34426.054949999991</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">917.98838999999987</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">78226.415229999984</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">26538.435400000002</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">51921.135290000027</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">9541.7109000000019</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">49750.978990000003</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-837.98789999999997</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">49888.187470000099</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-1440.183</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">52866.536110000001</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">4738.5696399999997</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">58082.62745</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s261"/>
    <Cell ss:StyleID="s299"><Data ss:Type="Number">2047.5548999999999</Data></Cell>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="9" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">53245.02089</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-190.68990000000002</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461609096"
     ss:Formula="=SUM(RC[-5]:R[11]C[-3])"><Data ss:Type="Number">639555.70436999993</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">54951.890829999997</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-1465.3391999999999</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">56044.347229999999</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">448.27111999999994</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">56237.404159999998</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">2470.2905000000005</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">36547.599099999999</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-6939.5963600000005</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">62168.624579999996</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-5742.9125000000013</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">59059.646540000002</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">13664.885400000003</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">23376.74538</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-6735.6276400000015</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">51465.310159999994</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-1004.2506000000001</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">100723.27499999999</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">55944.323099999987</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">34289.165639999999</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">-516.13638000000003</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s261"><Data ss:Type="Number">51446.674859999999</Data></Cell>
    <Cell ss:StyleID="s261"/>
    <Cell ss:StyleID="s261"/>
    <Cell ss:StyleID="s299"><Data ss:Type="Number">470.3454000000001</Data></Cell>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="8" ss:StyleID="s263"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">31453.204120000002</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:MergeDown="11" ss:StyleID="m2781461609116"
     ss:Formula="=SUM(RC[-5]:R[11]C[-3])"><Data ss:Type="Number">115278.16634</Data></Cell>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">32983.574059999999</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s254"><Data ss:Type="Number">50841.388159999995</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">apríl 2026</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">máj 2026</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">jún 2026</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">júl 2026</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">august 2026</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">september 2026</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">október 2026</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"><Data ss:Type="String">november 2026</Data></Cell>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:Index="8" ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s260"><Data ss:Type="String">december 2026</Data></Cell>
    <Cell ss:StyleID="s261"/>
    <Cell ss:StyleID="s261"/>
    <Cell ss:StyleID="s261"/>
    <Cell ss:StyleID="s274"/>
    <Cell ss:StyleID="s274"/>
    <Cell ss:Index="8" ss:StyleID="s263"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s303"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s253"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"><Data ss:Type="String">* okrem mesačných platieb odvodu obsahuje aj zúčtovanie odvodu za predchádzajúci rok</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"><Data ss:Type="String">** od januára 2017, uvádzame mesačnú dekompozíciu MRÚ</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s304"><Data ss:Type="String">*** vrátane platby jednorázového mimoriadneho odvodu</Data></Cell>
    <Cell ss:StyleID="s304"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"><Data ss:Type="String">**** červenou sú uvedené odhady, alebo neúplné údaje</Data></Cell>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s257"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s292"/>
    <Cell ss:StyleID="s292"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s254"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s273"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>158</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="RTVS">
  <Table ss:ExpandedColumnCount="17" ss:ExpandedRowCount="191" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s278" ss:DefaultColumnWidth="56"
   ss:DefaultRowHeight="13">
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="90"/>
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="58.5"/>
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="86.5"/>
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="86"/>
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="80"/>
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="59"/>
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="86.5"/>
   <Column ss:StyleID="s278" ss:AutoFitWidth="0" ss:Width="74"/>
   <Column ss:Index="10" ss:StyleID="s278" ss:Width="90"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s173"><Data ss:Type="String">Hotovostné plnenie Úhrad za služby poskytované RTVS (v tis. eur)*</Data></Cell>
    <Cell ss:StyleID="s173"/>
    <Cell ss:StyleID="s173"/>
    <Cell ss:StyleID="s173"/>
    <Cell ss:StyleID="s173"/>
    <Cell ss:StyleID="s173"/>
    <Cell ss:StyleID="s173"/>
    <Cell ss:StyleID="s217"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="38.25">
    <Cell ss:StyleID="s305"/>
    <Cell ss:StyleID="s245"><Data ss:Type="String">Úhrady celkom</Data></Cell>
    <Cell ss:StyleID="s245"><Data ss:Type="String">Úhrady platené zamestnávateľom</Data></Cell>
    <Cell ss:StyleID="s245"><Data ss:Type="String">Úhrady platené FO - priama platba</Data></Cell>
    <Cell ss:StyleID="s245"><Data ss:Type="String">Úhrady platené SIPO</Data></Cell>
    <Cell ss:StyleID="s245"><Data ss:Type="String">Vratky a iné</Data></Cell>
    <Cell ss:StyleID="s245"><Data ss:Type="String">koncesionárske poplatky (na ročnej báze)</Data></Cell>
    <Cell ss:StyleID="s226"><Data ss:Type="String">Ročný cash</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7240.71</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1503.64</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">144.5</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5592.57</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6508.82</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1197.5799999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">114.89999999999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5196.34</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7666.4800000000005</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1522.9</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">108.56</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">6035.02</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6265.4800000000005</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">878.18000000000029</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">107.14000000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5280.16</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6182.949999999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">491.39999999999964</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">99.699999999999932</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5591.8499999999985</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6097.42</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">418.76000000000022</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">116.5</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5562.16</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6302.3299999999981</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">882.01000000000022</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">162.83000000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5257.489999999998</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6216.8900000000031</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">498.57999999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">104.83000000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5613.4800000000032</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6041.7900000000009</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">512.63999999999942</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">161.81999999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5367.3300000000017</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6258.9700000000012</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">660.58000000000084</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">177.6400000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5420.75</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6041.1199999999953</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">419.80999999999949</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">109.57999999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5511.7299999999959</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s311" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6525.277560000015</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">639.30999999999949</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">114.45000000000005</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">5300.7699999999968</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">470.74756000001889</Data></Cell>
    <Cell ss:StyleID="s246"/>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">77348.237560000009</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7602.34</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1791.61</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">260.26</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5550.47</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7050.54</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1730.32</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">155.19</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5165.03</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6798.340000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">910.96000000000049</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">140.41000000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5746.9700000000012</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6194.8899999999967</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">760.64999999999964</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">149.03999999999996</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5285.1999999999971</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6015.7100000000019</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">413.27000000000044</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">128.06000000000006</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5474.380000000001</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5754.2799999999988</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">347.08999999999924</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">121.88999999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5285.2999999999993</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6185.1900000000041</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">694.14000000000033</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">173.95999999999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5317.0900000000038</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6253.6099999999988</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">701.18000000000029</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">141.19000000000005</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5411.239999999998</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5708.8599999999969</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">429.75</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">151.51999999999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5127.5899999999965</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6350.9900000000043</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">584.50999999999931</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">176.42000000000007</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5590.0600000000049</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6113.3199999999979</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">509.76000000000022</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">148</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5455.5599999999977</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
    <Cell ss:Index="12" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s311" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6069.9081200000037</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">468.89999999999964</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">137.39999999999986</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">5504.1999999999971</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-182.45959999999309</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">141.86771999999999</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">76097.97812</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7565.17</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1925.26</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">429.5</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5210.41</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
    <Cell ss:Index="10" ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7080.7200000000012</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1811.1200000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">245.15999999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5024.4400000000005</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6383.8899999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">655.06999999999971</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">172.44000000000005</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5556.3799999999992</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5960.24</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">604.73999999999978</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">179.24999999999989</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5176.25</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6080.9800000000032</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">477.02000000000044</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">161.61000000000013</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5442.3500000000022</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5616.8799999999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">393.55000000000018</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">147.98000000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5075.3499999999985</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6268.090000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">669.92999999999938</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">213.67999999999984</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5384.4800000000032</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6052.3799999999937</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">601.79</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">213.73000000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5236.8599999999933</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5621.1000000000058</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">308.07000000000062</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">160.90000000000009</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5152.1300000000047</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5957.7499999999955</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">504.92000000000007</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">183.46000000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5269.3699999999953</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5768.7999999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">484.94999999999982</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">154.52999999999975</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5129.32</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s311" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5561.0230000000029</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">396.13999999999942</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">158.74000000000024</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">5353.3600000000006</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-411.33999999999651</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">64.123000000000005</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">73917.022999999986</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7297.49</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1746.2</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">380.76</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5170.53</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7103.54</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1898.5600000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">205.37</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4999.6099999999997</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6054.2900000000009</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">705.17999999999938</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">180.14</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5168.9700000000012</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6350.5199999999995</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">724.10000000000036</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">399.21000000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5227.2099999999991</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5716.7100000000009</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">438.82999999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">229.18000000000006</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5048.7000000000007</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5599.1800000000012</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">317.43000000000029</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">183.36999999999989</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5098.380000000001</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6221.9799999999977</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">755.55999999999949</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">289.56999999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5176.8499999999985</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5591.340000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">492.57000000000062</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">205.11999999999989</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4893.6500000000015</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5706.9000000000015</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">301.10999999999967</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">227.46000000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5178.3300000000017</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5949.3599999999951</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">529.64999999999964</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">297.66000000000031</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5122.0499999999956</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5523.7899999999991</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">348.85999999999967</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">217.78999999999996</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4957.1399999999994</Data></Cell>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s309"/>
    <Cell ss:StyleID="s218"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s311" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5258.7439999999997</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">315.88000000000102</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">201.55999999999995</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">5090.8700000000026</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-373.41000000000349</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">23.844000000000001</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">72373.843999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.375">
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7394.5969200000009</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1782.69127</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">467.87786999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5159.5857200000009</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-15.55794</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.375">
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6025.2000699999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">765.90946999999983</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">255.93895000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5024.7742799999996</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-21.422629999999998</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.375">
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6643.14624</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1445.4271500000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">350.75851999999986</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4877.4799999999996</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-30.51943</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.375">
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6432.0509600000014</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">934.3154199999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">381.97868000000017</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5187.2400000000016</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-71.483139999999992</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.375">
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5467.7857699999959</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">420.55280999999923</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">249.20166999999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4788.6799999999967</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">9.3512900000000059</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.375">
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5680.6722100000034</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">329.77664000000095</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">243.9343100000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5123.2800000000025</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-16.31874000000002</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6201.1617599999963</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">848.6272399999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">352.90999999999985</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5106.6999999999971</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-107.07548</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5304.7113500000041</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">390.97000000000025</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">237.05000000000018</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4830.6600000000035</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-153.96864999999997</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5551.4150400000008</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">459.98999999999978</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">241.94999999999982</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4952.6500000000015</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-103.17496000000006</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5613.2515999999941</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">661.14999999999964</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">305.88999999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4798.2599999999948</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-152.04839999999996</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5348.3536100000056</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">418.71000000000095</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">275.05000000000018</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4839.0600000000049</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-184.46639000000005</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s315" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5659.6671999999971</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">407.83999999999833</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">262.46000000000004</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">5044.7099999999991</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-78.60979999999995</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">23.266999999999999</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">71322.012729999988</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7316.8459399999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1878.1279999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">501.74</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4952.7349999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-15.757059999999999</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6686.8576800000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1658.3320000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">294.81399999999996</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4750.7740000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-17.062320000000003</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6106.1432400000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">829.76599999999962</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">470.23500000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4846.1900000000005</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-40.047760000000004</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5717.0769500000015</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">740.84200000000055</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">345.81999999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4650.237000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-19.82204999999999</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5823.1074999999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">488.64699999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">275.73400000000015</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5071.4939999999988</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-12.767499999999998</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5382.4946900000014</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">324.5</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">273.40800000000013</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4820.380000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-35.793310000000005</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6153.894999999995</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">786.63199999999961</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">394.25399999999991</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4972.4259999999958</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">0.58299999999999841</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5842.4220000000041</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">569.75400000000081</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">309.27399999999989</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4976.6530800000037</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-13.259080000000012</Data></Cell>
    <Cell ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5739.6449999999977</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">554.33899999999903</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">271.11999999999989</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4923.2414199999985</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-9.055419999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6541.7890000000016</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1026.0479999999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">415.32200000000012</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5113.9803400000019</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-13.561340000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5697.2080000000014</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">389.96700000000055</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">436.38500000000022</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4882.0421500000011</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-11.186150000000026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s315" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">4120.3200000000015</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">386.08200000000033</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">306.93199999999933</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">3421.6210100000026</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-12.188009999999991</Data></Cell>
    <Cell ss:StyleID="s316"><Data ss:Type="Number">17.873000000000001</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">71127.805000000022</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">9741.4490000000005</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2215.2799999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">697.87900000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">6831.7979500000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-3.5079500000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7087.4559999999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1781.5630000000006</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">443.49699999999996</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4883.190059999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-20.794059999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5998.8960000000015</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">725.99999999999955</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">497.70399999999995</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4778.8001200000017</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-3.6081200000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6051.4670000000015</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">813.66899999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">396.44800000000009</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4855.4878600000011</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-18.840860000000006</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">4.7030000000000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6091.5269999999964</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">942.12900000000081</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">337.33299999999986</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4824.0831099999959</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-12.018109999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6118.1799999999976</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">908.48699999999917</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">359.64400000000023</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4858.3845599999986</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-8.3355599999999956</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6361.7400000000016</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">826.66900000000078</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">490.89699999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5054.9476800000011</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-10.773679999999992</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5754.358000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">400.96999999999935</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">372.38299999999981</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4986.8525700000027</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.0495700000000099</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1.202</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5534.5559999999932</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">346.25</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">363.06800000000021</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4833.9256599999935</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-10.243660000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1.556</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6239.5560000000096</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">709.82099999999991</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">438.39699999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5108.1587500000096</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-16.820750000000011</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5811.6079999999984</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">455.15899999999965</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">384.45399999999972</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4975.1944799999983</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-5.4954799999999793</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">2.2959999999999994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s315" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">4392.3610000000026</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">628.10500000000138</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">420.59200000000055</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">3350.0817400000014</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-7.4247400000000212</Data></Cell>
    <Cell ss:StyleID="s316"><Data ss:Type="Number">1.0069999999999997</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">75183.153999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">9800.4610000000011</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2005.1110000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">824.30899999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">6978.8354600000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-8.8684600000000007</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1.0740000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7443.4189999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1900.7369999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">550.27</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5019.07168</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-27.052680000000002</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.39300000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6165.7039999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">872.79500000000007</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">555.57799999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4754.4971100000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-18.264109999999992</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">1.0979999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6693.8629999999985</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">843.21700000000055</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">506.43599999999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5379.9914499999977</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-36.554450000000003</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.77300000000000013</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6557.1710000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">934.80899999999929</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">457.33899999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5159.989160000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3.9268400000000021</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">1.1070000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6340.4470000000056</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">661.77700000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">465.63900000000012</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5233.2049700000061</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-21.274969999999996</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">1.101</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6731.4769999999962</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">853.94200000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">593.96100000000024</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5303.6072899999963</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-21.600290000000019</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">1.5670000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6248.0939999999946</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">558.28899999999976</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">639.92000000000007</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5071.7116199999946</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-23.229619999999983</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">1.4029999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5834.1070000000018</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">351.75</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">494.35099999999966</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5011.5626800000027</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-24.478679999999997</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.9220000000000006</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6191.0120000000006</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">575.03399999999965</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">562.7470000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5076.5431600000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-24.368160000000024</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">1.0559999999999992</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5917.7279999999973</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">527.23300000000017</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">545.33699999999953</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4862.8255599999975</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-18.151559999999968</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.48399999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s315" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">4352.0590000000157</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">612.70800000000054</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">525.99099999999999</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">3231.2010000000155</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-18.894000000000034</Data></Cell>
    <Cell ss:StyleID="s316"><Data ss:Type="Number">1.0530000000000008</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">78275.542000000016</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">10423.431</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2283.4470000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1123.1890000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">7029.7380499999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-13.47405</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">0.53100000000000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7296.1399999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1744.6849999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">627.32299999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4936.7679399999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-13.33094</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.69499999999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6833.7839999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1093.3160000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">763.53599999999983</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4995.5060099999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-19.04401</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.47</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7067.2270000000026</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1274.1069999999991</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">751.6260000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5064.7864400000035</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-24.188440000000003</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.89600000000000013</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6882.3009999999967</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1387.8160000000007</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">637.69500000000016</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4934.1405399999967</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-78.063539999999989</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.71300000000000008</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6520.7110000000011</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">834.77000000000135</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">622.40599999999949</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5081.6397199999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-17.99072000000001</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">-0.11400000000000032</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7099.4579999999942</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1030.3179999999975</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">788.39800000000014</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5290.968869999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-11.345869999999991</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">1.1189999999999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6163.742000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">609.20300000000134</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">625.78800000000047</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4955.0368799999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-27.318880000000007</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">1.0330000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6061.2070000000049</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">408.9489999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">569.04399999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5100.4038400000063</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-17.996839999999992</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.80700000000000038</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6360.4839999999976</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">517.3030000000017</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">710.22000000000025</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5147.0128399999958</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-14.923840000000013</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.87199999999999989</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5998.9260000000013</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">405.33500000000095</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">608.99199999999928</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5007.7570100000012</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-23.650009999999966</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.49199999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s315" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">4274.7919999999931</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">467.35699999999815</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">655.09800000000087</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">3169.2283599999937</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-16.963360000000037</Data></Cell>
    <Cell ss:StyleID="s316"><Data ss:Type="Number">7.2000000000000064E-2</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">80982.202999999994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">11198.226999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2733.078</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1381.818</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">7103.4051900000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-21.07019</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.996</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">8005.2380000000021</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2219.6960000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">760.53399999999988</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5060.2761900000014</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-36.000190000000003</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.73199999999999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6916.5870000000023</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">999.63299999999981</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">755.82300000000032</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5171.1502800000017</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-11.819280000000004</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6836.6589999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">880.10100000000057</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">760.98099999999977</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5214.857469999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-19.212469999999996</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">-6.8000000000000005E-2</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6182.0249999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">632.55199999999968</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">709.42699999999968</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4861.3087899999991</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-21.883789999999991</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.62100000000000044</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6566.4509999999946</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">634.98599999999988</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">689.45900000000074</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5257.3691999999937</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-16.257200000000005</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.89399999999999924</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7421.4969999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1132.8199999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">923.68199999999979</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5377.3582999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-13.061299999999999</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.6980000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6446.3199999999952</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">730.02099999999882</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">716.70100000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5016.6740999999965</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-17.784099999999977</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.70800000000000018</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5984.557000000008</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">381.68000000000211</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">669.61299999999937</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4952.4745100000073</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-20.034510000000033</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.82399999999999984</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6621.648000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">856.31099999999788</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">814.43299999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4969.7337400000033</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-19.393739999999994</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.56400000000000006</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6164.7639999999956</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">479.40700000000106</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">701.98899999999958</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4999.7440299999944</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-16.89003000000001</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.51399999999999935</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s315" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">4226.2840000000033</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">445.10300000000097</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">700.06900000000132</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">3092.7279300000009</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-12.302929999999996</Data></Cell>
    <Cell ss:StyleID="s316"><Data ss:Type="Number">0.68700000000000117</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">82570.256999999983</Data></Cell>
    <Cell ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">11828.030999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3171.9009999999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1555.5540000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">7118.0770400000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-18.364039999999999</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.86299999999999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7943.3010000000013</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2006.3500000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">839.38999999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5118.030850000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-20.828849999999999</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.35899999999999999</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6852.5120000000006</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">978.18099999999959</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">773.81700000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5128.5195900000017</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-28.820590000000003</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.81499999999999995</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6994.0619999999981</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">982.1820000000007</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">878.24400000000014</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5171.4252699999961</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-38.568270000000005</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.77899999999999991</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6352.2590000000037</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">600.73599999999988</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">798.79699999999957</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4980.1595400000042</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-28.278539999999989</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.8450000000000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6383.3080399999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">760.8809999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">737.78900000000067</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4906.4186699999991</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-22.514669999999995</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.7340399999999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7159.4869600000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1147.2839999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1073.4389999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4957.8974200000011</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-19.970420000000029</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.83696000000000037</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6722.1629999999986</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">749.14500000000044</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1048.9970000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4940.9420499999978</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-16.27904999999997</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">-0.64200000000000035</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6389.670999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">727.41899999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">904.54399999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4782.500709999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-25.566709999999986</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.77400000000000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6447.7470000000039</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">765.95000000000073</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">938.49799999999959</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4768.126280000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-25.553280000000001</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.72599999999999998</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6123.1210000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">491.72199999999793</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">794.97100000000137</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4877.9511500000008</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-42.164150000000035</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.64100000000000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s315" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">4024.1620000000012</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">533.57000000000153</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">857.12299999999959</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">2649.68894</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-17.520939999999996</Data></Cell>
    <Cell ss:StyleID="s316"><Data ss:Type="Number">1.3010000000000002</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">83219.824000000008</Data></Cell>
    <Cell ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">10991.11</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2785.3380000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1750.799</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">6471.847850000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-17.15485</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.28000000000000003</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7133.3670000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2008.9600000000005</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">908.85100000000011</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4239.9520000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-24.867000000000001</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.47099999999999997</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5982.9469999999956</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1057.5459999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">840.76099999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4105.2193099999968</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-21.395309999999998</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.81599999999999995</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5628.7259999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">703.91399999999976</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">950.59299999999985</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4040.3604099999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-66.742410000000007</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.6010000000000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5636.9050000000025</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">734.42900000000009</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">870.60000000000036</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4062.1111000000019</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-30.817099999999996</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.58199999999999985</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5806.4250000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">975.93599999999969</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1054.0959999999995</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3803.6801100000012</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-27.893109999999986</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.60599999999999987</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6741.3060000000032</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1432.8030000000017</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1140.8900000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4191.6372100000008</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-24.54321000000003</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.51900000000000013</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5797.709000000008</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">602.90799999999945</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1163.6630000000005</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4056.805560000008</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-25.988559999999964</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.32099999999999973</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6055.2139999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">693.55199999999968</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1426.4579999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3976.2581500000015</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-41.687150000000045</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.63300000000000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6254.1009999999878</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">909.8169999999991</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1358.8070000000007</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4018.9856299999883</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-34.048629999999974</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.54</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5357.5249999999942</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">800.15099999999984</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1101.5730000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3494.7783099999942</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-39.048309999999987</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">7.1000000000000618E-2</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s315" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">3903.4290000000115</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">690.04000000000087</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">1004.155999999999</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">2224.1193600000115</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-15.003360000000015</Data></Cell>
    <Cell ss:StyleID="s316"><Data ss:Type="Number">0.11699999999999999</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">75288.76400000001</Data></Cell>
    <Cell ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">10600.304</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2574.0509999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2175.6469999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5872.3710599999995</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-21.765059999999998</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">8545.2646600000026</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2132.1349999999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2599.866</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3838.048380000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-26.025379999999998</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">1.2406600000000001</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6743.7753399999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">962.85400000000027</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1939.8500000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3882.6375199999984</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-29.809519999999999</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">-11.75666</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5971.6500000000042</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">779.1860000000006</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1341.8829999999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3876.4987000000037</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-26.432700000000011</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.51500000000000057</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5636.2569999999951</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">590.98399999999947</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1289.2629999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3786.8187099999959</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-28.139709999999994</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">-2.6690000000000005</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6804.8749999999973</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1388.8879999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1741.0400000000009</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3695.9997099999964</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-21.611709999999988</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.55899999999999928</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6470.6800000000048</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1089.0749999999989</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1509.3269999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3892.3746000000065</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-20.69160000000003</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.59500000000000064</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5398.7879999999986</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">500.32999999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">590.65400000000045</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">4333.2503499999984</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-26.025349999999975</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.57900000000000063</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5120.5110000000022</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">391.07200000000194</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1848.4489999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2898.1736200000014</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-17.674619999999997</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.49099999999999966</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5651.1850000000013</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">617.95499999999993</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1513.5349999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3538.680220000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-19.506220000000006</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.52099999999999902</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5456.8720000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">564.29399999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1215.887999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3698.4499700000015</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-22.265969999999989</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.50600000000000023</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s315" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">3894.0009999999993</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">643.03700000000026</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">1207.5890000000036</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">2062.2341899999956</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-18.796190000000024</Data></Cell>
    <Cell ss:StyleID="s316"><Data ss:Type="Number">-6.2999999999998835E-2</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">76294.163000000015</Data></Cell>
    <Cell ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">10626.289999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2744.444</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2373.9720000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5533.7065899999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-26.360589999999998</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.52800000000000002</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">7449.0889999999972</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1784.0459999999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2043.8560000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3654.8720099999973</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-34.256010000000003</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.57099999999999995</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6045.21</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">944.04799999999977</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1496.5789999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3632.4655600000006</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-28.443559999999994</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.56099999999999994</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6257.7320000000045</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1084.1040000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1475.8720000000003</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3722.1954000000042</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-24.888400000000004</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.44900000000000007</Data></Cell>
    <Cell ss:Index="9" ss:StyleID="s317"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5860</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">791</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1441</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3651</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-23</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5829.5269999999982</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">625.47500000000036</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1515.4049999999988</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3710.518329999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-22.300329999999995</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.42899999999999983</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s318"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6491.2170000000024</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">899.76700000000073</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1832.0609999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3768.0460100000018</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-8.9530100000000061</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.29599999999999982</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5677</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">685</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1507</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3513</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-28</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5332.2649999999931</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">494.31000000000131</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1309.0200000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3557.097089999992</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-28.450089999999982</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.28800000000000026</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5958.1580000000067</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">722.53600000000006</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1703.5920000000006</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3576.6092000000062</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-44.994200000000006</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.41499999999999959</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5133.6209999999928</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">439.12699999999859</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1363.1219999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3372.7855099999942</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-41.816509999999994</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.40300000000000047</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s315" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">3645.3840000000018</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">448.89300000000003</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">1612.8659999999982</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">1607.2150000000038</Data></Cell>
    <Cell ss:StyleID="s312"><Data ss:Type="Number">-23.246000000000038</Data></Cell>
    <Cell ss:StyleID="s316"><Data ss:Type="Number">-0.34400000000000031</Data></Cell>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">74305.493000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">10011.182000000001</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2279.741</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">2456.0909999999999</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">5311.1603100000011</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-36.217309999999998</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.40699999999999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">6751.5209999999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1718.2959999999998</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1525.6820000000002</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3540.3900699999995</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-33.251069999999999</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.40400000000000008</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5973.3660000000018</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">914.72800000000052</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1738.7069999999994</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3363.0694800000019</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-42.705480000000009</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">-0.43300000000000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5674.6219999999985</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">687.48900000000049</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1469.7670000000007</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3547.3674699999974</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-30.380469999999988</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.379</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5784.6730000000016</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">885.07999999999902</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1533.9080000000004</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3380.6744500000023</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-15.447450000000003</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.45800000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s314" ss:Formula="=SUM(RC[1]:RC[5])"><Data ss:Type="Number">5612.8219999999965</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">607.6230000000005</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1812.4489999999987</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">3300.626989999997</Data></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-108.24399</Data></Cell>
    <Cell ss:StyleID="s313"><Data ss:Type="Number">0.36699999999999999</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s314"><Data ss:Type="Number">591.29549000000407</Data></Cell>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s314"><Data ss:Type="Number">1196.6455099999948</Data></Cell>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:Index="10" ss:StyleID="s308"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s314"><Data ss:Type="Number">1261.6367800000007</Data></Cell>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s314"><Data ss:Type="Number">737.61879999999655</Data></Cell>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s306"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s308"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s310"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s315"><Data ss:Type="Number">994</Data></Cell>
    <Cell ss:StyleID="s312"/>
    <Cell ss:StyleID="s312"/>
    <Cell ss:StyleID="s312"/>
    <Cell ss:StyleID="s312"/>
    <Cell ss:StyleID="s316"/>
    <Cell ss:StyleID="s312" ss:Formula="=SUM(R[-11]C[-6]:RC[-6])"><Data
      ss:Type="Number">44589.382579999998</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">údaj za november 2023 nie je k dispozícii, preto je zahrnutý v decembrovom výnose</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s224"><Data ss:Type="String">* údaje sú k dispozícii s 10-dňovým oneskorením</Data></Cell>
   </Row>
   <Row ss:Index="186">
    <Cell ss:Index="2" ss:StyleID="s308"/>
   </Row>
   <Row ss:Index="189">
    <Cell ss:Index="2" ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>173</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>0</ActiveRow>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>0</ActiveRow>
     <ActiveCol>0</ActiveCol>
     <RangeSelection>R1C1:R1C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
