<?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>2026-04-01T10:28:14Z</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">2026-04-01T10:28:14Z</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">2697c533-b34e-425f-a5a5-5dee49e3fc64</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_SK_EN.xlsm</Path>
   <SheetName>vyber jazyk (choose language)</SheetName>
   <SheetName>Hárok1</SheetName>
   <SheetName>akrual rocne (accrual annual)</SheetName>
   <SheetName>cash rocne (cash annual)</SheetName>
   <SheetName>sankcie rocne(penalties annual)</SheetName>
   <SheetName>cash mesacne (cash monthly)</SheetName>
   <SheetName>pomocny</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>
  </SupBook>
  <WindowHeight>9580</WindowHeight>
  <WindowWidth>19200</WindowWidth>
  <WindowTopX>32767</WindowTopX>
  <WindowTopY>32767</WindowTopY>
  <ActiveSheet>3</ActiveSheet>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s79" ss:Name="Normálna 3">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Times New Roman" x:CharSet="238" x:Family="Roman"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s117" ss:Name="Normálna 6">
   <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="s213" ss:Name="Percentá 3">
   <NumberFormat ss:Format="0%"/>
  </Style>
  <Style ss:ID="m2788586936656">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <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="m2788586936676">
   <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"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <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="m2788586936696">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <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="m2788586936716">
   <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="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="m2788586936736">
   <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"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2788586936756">
   <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"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2788586936776">
   <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"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2788586936796">
   <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"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2788586936816">
   <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"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s62">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#5B9BD5" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s63">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#5B9BD5" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s64">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#5B9BD5"/>
  </Style>
  <Style ss:ID="s65">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s66">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s67">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s68">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </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">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="2"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s71">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s72">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s73">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="4"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s74">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s75">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="6"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s76">
   <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="s77">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s78">
   <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="s80" ss:Parent="s79">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s81">
   <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="s82">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s83">
   <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="s84">
   <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="s85">
   <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="s86">
   <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="s87">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="4"/>
   <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="s88">
   <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="s89">
   <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="s90">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s91">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s92">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s93">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s94">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Italic="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s95">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s96">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000"/>
  </Style>
  <Style ss:ID="s97">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s98">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000" ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s99">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s100">
   <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="s101">
   <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"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s102">
   <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="s103">
   <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="s104">
   <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="s105">
   <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="s106">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s107">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s108">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s109" ss:Parent="s20">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s110">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="2"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s111">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="5"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s112">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="5"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s113">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s114">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.0000"/>
  </Style>
  <Style ss:ID="s115">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#5B9BD5" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s116">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <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="s118" ss:Parent="s117">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s119">
   <Alignment ss:Horizontal="Center" 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="s120">
   <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="s121">
   <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="s122">
   <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="s123">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s124">
   <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="s125">
   <Alignment ss:Horizontal="Right" 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="s126">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s127">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s128">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s129">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.000000"/>
  </Style>
  <Style ss:ID="s130">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#5B9BD5"/>
  </Style>
  <Style ss:ID="s131" ss:Parent="s117">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s132" ss:Parent="s117">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s133">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s134">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s135">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.00000"/>
  </Style>
  <Style ss:ID="s136">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#5B9BD5" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s137">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#5B9BD5" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s138">
   <Alignment ss:Vertical="Center"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Color="#5B9BD5"/>
  </Style>
  <Style ss:ID="s144">
   <Alignment ss:Horizontal="CenterAcrossSelection" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <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="s145">
   <Alignment ss:Horizontal="CenterAcrossSelection" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <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="s146">
   <Alignment ss:Horizontal="CenterAcrossSelection" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <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="s154">
   <Alignment ss:Horizontal="CenterAcrossSelection" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s155">
   <Alignment ss:Horizontal="CenterAcrossSelection" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s156">
   <Alignment ss:Horizontal="CenterAcrossSelection" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s163">
   <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"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s164">
   <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"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s166">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1" ss:Italic="1"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s167">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s168">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s169">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s170">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s171">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s172">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1" ss:Italic="1"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s173">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s174">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s175">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s176">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s177">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s178">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1" ss:Italic="1"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s179">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s180">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s181">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s182">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s183">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s184">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s185">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s186">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s187">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000"/>
  </Style>
  <Style ss:ID="s188">
   <Alignment ss:Horizontal="Right" 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:Size="9"
    ss:Bold="1" ss:Italic="1"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s189">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s190">
   <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:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s191">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s192">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s193">
   <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:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s194">
   <Alignment ss:Horizontal="Right" 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:Size="9"
    ss:Bold="1" ss:Italic="1"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s195">
   <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:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s196">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <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="9"
    ss:Bold="1" ss:Italic="1"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s197">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s198">
   <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:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s199">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s200">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s201">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <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:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s202">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1" ss:Italic="1"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s203">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s204">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s205">
   <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" ss:Size="9"
    ss:Bold="1" ss:Italic="1"/>
   <NumberFormat ss:Format="mmmm\ yyyy"/>
  </Style>
  <Style ss:ID="s206">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s207">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="11"/>
  </Style>
  <Style ss:ID="s208">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Italic="1"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s209">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="8"
    ss:Bold="1"/>
  </Style>
  <Style ss:ID="s210">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s211">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s212">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="2"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="8"/>
  </Style>
  <Style ss:ID="s214" ss:Parent="s213">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="11"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s215">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="11"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s216">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="8"/>
  </Style>
  <Style ss:ID="s217" ss:Parent="s213">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s218" ss:Parent="s213">
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.00000"/>
  </Style>
  <Style ss:ID="s219">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="2"/>
   <Font ss:FontName="Calibri Light" x:CharSet="238" x:Family="Swiss" ss:Size="8"
    ss:Bold="1"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="akrual rocne">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="='akrual rocne'!R1C1:R77C19"/>
  </Names>
  <Table ss:ExpandedColumnCount="33" ss:ExpandedRowCount="96" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s65" ss:DefaultColumnWidth="52"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="308"/>
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="54" ss:Span="11"/>
   <Column ss:Index="14" ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="62"
    ss:Span="7"/>
   <Column ss:Index="22" ss:StyleID="s96" ss:AutoFitWidth="0" ss:Width="62"/>
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="62" ss:Span="5"/>
   <Column ss:Index="29" ss:StyleID="s96" ss:AutoFitWidth="0" ss:Width="62"
    ss:Span="2"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s62"><Data ss:Type="String">Daňové príjmy verejnej správy na ročnej báze - akruálna metodika (ESA2010, v tis. eur*)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s66"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2010</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2012</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2013</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2014</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2015</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2016</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2017</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2018</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2019</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2020</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2021</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2022</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="String">2024**</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s67"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">4787350.3279247154</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">4858521.1267957902</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">5214775.5405556662</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">5627173.3942790274</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">5893330.138264291</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">6084712.5795565285</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">6228102.3547603404</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">6663658.2801360954</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">7629223.6657213019</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">8324962.114441013</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">9184379.491349332</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">9631730.1116429865</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">10794898.275725178</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">11435013.386387462</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">10146654.575421436</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">10374994.828747498</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">11238726.737557499</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">11190300.36122</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">12097609.029613834</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">13058601.486497842</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">14227579.87579916</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">14211955.023035463</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">15076806.058689136</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">16021064.27891002</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">16957406.729329977</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">16750679.328866618</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">18656864.183623757</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">21218256.887884974</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">23157568.466898367</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=+R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">24382466.153443329</Data></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">1992873.183016995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">1949375.6480120162</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2095948.8093503946</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2238870.6634269399</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2405910.6451951801</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2181411.205708026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2388214.6074752705</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2440782.0783864437</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2725656.2618117239</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2754704.6292730528</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2967997.9455506867</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3383273.4386084001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3887387.6755011175</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">4376932.0043825218</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3526894.9894618117</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3601116.3057174999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3802531.5785875004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3966626.9926900002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">4371205.3162458334</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">4818807.1753278431</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">5439696.3262791596</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=+R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">5564279.4969654605</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">5803651.349929139</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">6214497.5969500206</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">6523215.6229599789</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">6408375.5376266195</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">7580229.0623337561</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">8397126.606154969</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">9471523.8614383619</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">9832955.4541533329</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">695297.70713138138</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">855079.84729170799</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1037263.181129921</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1138167.826249419</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1207821.5853219808</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1054493.0427627298</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1193167.3337163909</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1204569.7504345083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1303881.3816962091</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1394491.5316527251</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1495599.1073378478</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1622980.8723735863</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1850090.4933302349</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2083586.2725925408</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1788969.5691818115</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1789554.2219474998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s74" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1999611.5808375</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s74" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2128779.8500099997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s74" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2146213.9956058334</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2280157.1057253391</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2463633.1969471248</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2678998.6125899991</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2855074.4755591406</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3217628.0739300009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3533478.4090999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3499734.9356466201</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3759520.319233757</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">4163665.7926949696</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">4685122.1134183621</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">4810991.9639933333</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Zo závislej činnosti a funkčných požitkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">559880.20587001252</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">694017.20192425128</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">870184.22808305116</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">975425.77085706685</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1054538.8514004513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">901243.69918243366</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1026869.6068512247</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1048790.8643361216</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1160449.1308567349</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1182987.6587356436</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1287974.3917064995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1407258.0293170903</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1621783.73665012</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1850816.8770109608</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1673061.7337518116</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1671104.3146574998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">1865519.6927175</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">2004911.7368599998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2010218.0013858331</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2137944.1241520392</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2319124.5920304246</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2541924.8224899992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2746624.7583900001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3093913.1237500003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3409856.7315400005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3399855.8882866199</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3630160.9679137571</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4003701.9128699992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4541629.8025483619</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4616591.9639933333</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z podnikania a inej samostatnej zárobkovej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">135417.50126136889</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161062.64536745669</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">167078.95304686981</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162742.05539235214</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">153282.73392152958</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">153249.34358029609</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">166297.72686516625</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155778.88609838675</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">143432.25083947423</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">211503.87291708155</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">207624.71563134834</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215722.84305649597</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">228306.75668011495</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232769.39558158</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">115907.83542999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">118449.90729</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">134091.88811999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">123868.11315</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">135995.99422000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142212.98157330003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144508.60491669996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137073.79010000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">108449.71716914033</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">123714.95018000054</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">123621.67755999946</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99879.047360000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129359.35131999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159963.87982497035</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">143492.31087000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">194400</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z príjmov právnických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1165500.5996481443</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">926596.70359490148</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">871040.87314910674</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">847528.71949080518</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">871359.38808338321</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">813059.02389431046</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">878610.05676060542</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">926096.76027617347</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1118233.7030850428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1171956.7608949081</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1344527.0297732854</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1599045.7678955055</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1848281.2355125144</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2087372.2460461049</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1582170.8174100001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1659230.0023400004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">1659720</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">1670702.7855800004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2047207.0796099999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2363589.2069525039</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2814058.5913620349</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2706069.9619354615</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2770145.4347799988</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2787700.0165900197</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2744121.8557399795</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2673559.6511199996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3530954.4099399992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3918696.6663099998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4355827.416410001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4492813</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132074.87623746932</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">167699.09712540661</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187644.7550713669</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">253174.11768671576</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">326729.67178981606</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">313859.13905098586</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">316437.21699827397</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">310115.56767576176</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">303541.17703047208</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">188256.33672541988</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">127871.80843955388</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161246.79833930821</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">189015.94665836816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">205973.48574387573</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">155754.60287</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">152332.08142999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">143199.99775000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">167144.35709999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">177784.24103</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">175060.86265</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">162004.53797</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">179210.92243999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">178431.43958999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">209169.50643000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">245615.35811999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">235080.95086000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">289754.33315999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">314764.14714999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">430574.33160999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">529150.49016000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Dane z majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">96582.549956847899</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">125340.27086237802</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">137931.39265153022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">149393.49633605522</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">162328.79696607584</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">173502.69789318196</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">176729.35750647279</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">196452.7038826927</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">212627.63973079732</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">230242.80817167892</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">234898.28827889528</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">231125.89382891852</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">228539.22746697208</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">238355.54331673638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">255268.51767999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">266645.0478</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">274715.77274000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">304668.25407000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">316913.28810000006</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">320542.26653000002</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">324044.51388999994</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">336390.21035000001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">347921.97779999999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">354957.97308999998</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">364835.10251</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">427779.66129999975</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">455922.09038000001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">456744.85430000001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">496609.99102000007</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">618728.00332000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">68115.348868087371</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">94967.005244639178</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">103701.25473013343</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">106203.34594702249</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111285.16895704708</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119524.5634999668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122468.36619531301</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">123349.69793533825</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125939.22193454159</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140952.96421695544</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">207222.53203213171</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">223017.128062139</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227475.53608178982</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">237421.26402443071</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">254814.05</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="='cash rocne'!RC"><Data ss:Type="Number">266283.84499999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="='cash rocne'!RC"><Data ss:Type="Number">274563.90000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="='cash rocne'!RC"><Data ss:Type="Number">304478.44475000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="='cash rocne'!RC"><Data ss:Type="Number">316790.29255000001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">320452.54593000002</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">324053.22090999997</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">336359.08228999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">347898.82030999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">354943.73158999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">364822.75851000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">427774.33194999979</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">455911.11642999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">456735.76896000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">496602.23708000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">618717.19252000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dane z dedičstva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">567.53302794927959</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1194.9810794662417</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1479.4775788355573</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2335.9845552014867</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2757.0651062205402</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3460.9900355174927</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3488.6327082918406</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3350.1125224058947</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2779.206226183363</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1322.8789152227314</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">169.02744041691562</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159.85360419571131</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-17.80050886277634</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.135210449445662</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">13.493229999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">11.737806186551472</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">12.43573</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">7.5064735403875593</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5.1432318815928175</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.525222563769812</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-7.4099899999999996</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4.0097500000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.48724000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.80569999999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.8209999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2440000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.076999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2099999999999999E-3</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dane z darovania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1249.2630950009957</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3774.1485759808802</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1615.2402977494521</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2399.58360884286</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4005.2848117904796</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4743.4258159065257</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4841.5584096793464</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5753.4941196972713</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5007.4297278098638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2610.7667616012745</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">381.51257651198307</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.68169853282879</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3009563168027618</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.232585806280287</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.5189900000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">8.4133538134485288</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5.4281264596124386</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.4555281184071833</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.0161574362301882</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1.4235999999999995</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s73"><Data ss:Type="String">Dane z prevodu a prechodu nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24771.629157538337</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24850.395007634605</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30583.106428666269</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38087.955391024356</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44125.864162849364</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45595.765942707287</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45930.800193188596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63999.399305251274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78901.781842262499</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85356.198277899486</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27125.216229834692</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7837.2304640509847</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1080.1909377282082</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">888.9114960499237</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">431.45545999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">341.05164000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">139.43700999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">176.87472</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">115.39679</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">85.179220000000001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-2.7206299999999999</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">22.147310000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.515250000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.4358</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.372210000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.1891400000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.92151</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.1761100000000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.7539400000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.80959</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Ďalšie dane z majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1878.7758082719247</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">553.74095465710673</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">552.31361614552213</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">366.62683396401781</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155.41392816835955</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177.95259908384784</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4.9710000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1549999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Domáce dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">2403671.9127826458</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">2454781.3414937262</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">2555206.1912026163</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">2851394.9812699989</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">2908583.9217835106</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">3291898.4236410409</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">3531106.8084468567</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">3893792.5857654512</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">4556023.148436565</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">5278465.1727574179</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">5964904.6076010754</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">5996551.2147175185</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6645150.7455261257</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6782918.8429881446</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6337332.9913796252</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6471865.4482499994</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">7083275.0809999993</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6680032.4834000003</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">7077668.3390499996</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">7435664.9422000004</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">7928820.2059600009</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">8003332.9539300017</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">8612609.0691399965</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">9138870.13858</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">9778215.9999400005</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">9619480.9252199996</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">10490295.17856</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">11709445.156740002</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">12978936.019970002</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">13297060.371299997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1616257.8033061144</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1636193.6931786498</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1721510.5016470831</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1953998.1437744799</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1919306.1509254475</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2167612.9025951</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2454269.5055068713</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2581828.9475257248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3031372.3541200287</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3506944.5222551939</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3879694.3650414934</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4103743.1157203065</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4147091.0495847464</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4621417.8142994018</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4221288.6798099978</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4182100.5600299989</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">4710913.9270399995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4327701.6743700011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4696140.9682200002</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5021132.3826400004</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5420172.8426800016</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5418876.0898900013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5916502.2110999972</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6316156.4096599994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6830155.3501900015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6820217.3922100011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7494067.5246200012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8555713.1658000015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9732959.8010000028</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9914695.8221099973</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">677146.56649040687</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">708393.69624709559</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">717277.49755593168</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">768127.44603133528</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">857808.88601042284</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">970932.80430392362</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">922245.55053077068</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">1085110.7669215959</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">1267867.793177322</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">1499300.2828835556</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">1804434.114861913</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">1589205.236527916</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">2171274.4599990039</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1809242.8287352647</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1761226.8184396271</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1930805.2447600001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1998447.5077299997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1973339.5140600002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1985246.1687100001</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2014993.34681</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2108223.6376399999</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2173885.1055600005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2250888.3662800007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2315349.0416700006</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2373260.8305199994</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2233541.6381700002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2399190.9248399995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2531013.8439999996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2600046.7049000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2700284.3146899999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">403868.93164044345</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">404861.75484066922</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">434521.24153853819</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">443513.2423395075</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">499925.10815408611</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">616536.85677620675</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">582565.05322810856</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">695975.76897397602</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">870162.08878941776</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1008702.3590320653</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1046186.5962955585</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1089944.596282281</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1117942.9500796653</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1185457.9068784439</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1046500.05704984</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1032131.77994</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1071160.82023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1036456.1006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1045406.4900400001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1076853.4510300001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1139491.08766</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1194245.5690100002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1229541.6646400003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1266852.7793900003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1288894.4880499998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1196253.5049000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1237044.4437599995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1294143.4468799999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1315052.5247499999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1352021.7734699999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119802.4580790679</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144503.28094071563</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121535.39559085177</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">130070.96286363938</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159331.22064894112</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142707.50495386045</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">131668.34678749254</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">123776.47328155082</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111646.30689902407</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139657.05304753367</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195203.18886476796</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">168968.01149638183</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">200571.34364668393</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219790.69078045673</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">197023.85564987652</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196880.56087000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">204797.41277999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">195046.15164000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">201316.89565000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">201830.85099999994</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">205242.02816999998</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">209461.08855000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">212300.54623000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">221152.87845999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">217897.54800000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">207836.15420000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215507.22308999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">237907.41753999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">256028.68348000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232299.74083000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String"> Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44720.799292969532</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42090.064370643304</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35666.543167363729</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31983.166359622905</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39843.329756688574</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43372.993305450451</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44714.455258580623</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44456.400929429721</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54060.224981743348</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67494.169857929999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65871.294584080184</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64702.795804288638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66332.941742680749</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63885.525204033052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58144.879920005304</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55832.499919999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">57653.185590000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">56081.828750000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">55727.989770000007</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">55430.68988000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">57247.321389999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">56718.196940000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57291.294820000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59646.296429999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59350.128290000022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57066.298509999986</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55003.153540000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56343.800469999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52897.642440000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55801.913319999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12696.608975635663</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14028.935966274979</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13744.355588196246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12366.281090752173</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13027.922239261767</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12277.792169554536</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9624.893789417778</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5136.7852486224529</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4007.4596378543451</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4230.8704806479445</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4103.3292455022247</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3713.2027418176981</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3701.8368777799906</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3931.0692624311223</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3680.0180800869684</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4299.5607799999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4042.5214700000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4150.5793200000007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4033.2267099999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4233.671409999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4428.1483199999993</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">4594.7001600000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4148.23531</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4702.3050000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4753.7609799999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4622.1717099999987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5107.3286799999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5219.6114199999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5068.7261299999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4983.5142699999988</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">96057.76850229039</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102909.66012879243</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111809.96167098187</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150193.79337781318</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145681.30521144526</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">156037.65709885149</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">153672.80146717117</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">215765.33848801695</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227991.7128692824</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">279215.83046537876</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">493069.70587200427</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">261876.63020314675</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">782725.38765219401</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">324635.88121323241</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">436472.31452001008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">601872.6825900001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">622918.17559999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">640366.45522999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">636346.08305000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">639964.99543000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">664900.84132999997</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">672080.69939999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">710688.06851999986</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">727645.28799000022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">766577.13754000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">732026.26773999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">851554.10416999971</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">901197.60029999982</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">936552.02467999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1021078.1292499996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z elektriny</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4660.9139417686893</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7532.2981800869675</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15540.678180000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">15928.137760000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">16800.163070000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">16552.759409999999</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">13942.635179999996</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">13342.18634</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">11855.44809</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11175.49691</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10949.242489999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12333.721840000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11884.801459999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10014.616400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11597.070300000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13138.471909999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12777.880029999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6409.7952648485034</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11034.631389856606</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23508.38329999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">21359.551790000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">23465.13925</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">25177.591510000002</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">22333.769540000001</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">23171.093500000003</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">24518.134549999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25638.364989999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24052.941009999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23072.441199999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23566.569589999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24701.802639999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24343.003249999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21109.318210000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21127.798239999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">471.04619005013774</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">838.76364986456861</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">739.09917999999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">587.70251000000007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">973.09619999999984</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">685.13256999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">403.28334000000012</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">400.93092999999999</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">411.26886000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">104.69486000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">347.3109</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">381.60461999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">285.87006000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">258.25256000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">261.89383999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">199.31329999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">193.56527999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">nešpecifikované</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">1008.0078005709354</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">967.72319591050916</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">284.5484929960831</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s80"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s73"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">31969.959503418966</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">31890.758812985459</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">28771.459868552083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">27904.799840669188</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">28774.945230033853</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">29380.833831242118</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">31181.769899754359</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">100121.35696740355</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">118791.21025028215</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">122918.04421429994</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">121156.01141870808</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">129085.1092079931</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">138228.24138617804</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">155113.92152957577</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">158102.20200000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">159874.99000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">164707.39800000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">172162</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">177709.68716</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">176169.09826999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">181459.63024</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">185751.36235999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">196184.07140000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">209541.95832999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">230527.72634999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">251202.15887999986</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">277132.16778999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">288529.09796000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">324193.69234999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C,R[2]C)"><Data ss:Type="Number">385025.78604000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Dane za špecifické služby - príjem obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31969.959503418966</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31890.758812985459</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28771.459868552083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27904.799840669188</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28774.945230033853</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29380.833831242118</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31181.769899754359</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100121.35696740355</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">118791.21025028215</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122918.04421429994</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121156.01141870808</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129085.1092079931</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">138228.24138617804</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155113.92152957577</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">158102.20200000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159874.99000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">164707.39800000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">172162</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177709.68716</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">176169.09826999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">181459.63024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">185751.36235999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196184.07140000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">209541.95832999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">209693.77252999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">225574.88894999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">245506.91960999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">258110.04755000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">294586.80833999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">354744.05116000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Za komunálne odpady a&#160;drobné stavebné odpady (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20833.953819999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25627.269929999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31625.248179999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30419.05041</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29606.884010000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30281.73488</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dane z používania tovarov a z povolenia na výkon činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">47006.871141206931</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">50610.071034986395</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">54166.748064130647</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">59049.979660426208</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">58833.81879174136</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">72503.383939786218</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">73834.599119697261</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">77120.148752904483</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">81550.21218615149</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">81506.001290579559</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">90324.657207063647</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">102317.32837914095</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">117019.91694881496</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">122138.54483829449</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">119266.78556999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">122938.07033999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">135172.77723000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">134429.06568999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">147223.03260000001</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">152209.32030000002</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">143668.42688000004</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">146460.85287000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">151670.64497000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">156405.07728</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">155962.49349000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">131164.52676999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">130130.92870000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">135605.90865999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">138195.82514000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">141415.55488999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">158.7997078935139</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">163.94476531899355</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">163.71240788687513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139.87917413529843</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152.2273119564496</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187.87758082719245</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136.02867954590715</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">164.44267410210446</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">163.59430392352124</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">189.33811325765117</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">235.29516032662815</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219.77689470888933</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">549.99341432649544</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">560.24687999999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">597.49234000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">598.24419999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">549.44186000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">565.20931999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">566.24380999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">573.96157000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">557.67129</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">535.35020999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">588.26958999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">380.56853000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">278.38602000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">303.34433000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">338.89035000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">360.98953999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Cestná daň </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47006.871141206931</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50232.390626037311</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54002.803298811654</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56798.701694549556</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56840.988678218157</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69908.250168293162</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71687.881998273908</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76984.120073358572</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81385.769512049388</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80615.897692358747</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3072.6021503020643</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1294.6267045077341</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-623.52379273717054</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">61.647968864104101</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-27.858560000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-173.83378999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-59.480200000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-21.743960000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-37.775120000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-21.16534</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-18.619019999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-72.149200000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.9834500000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3260500000000022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2920299999999987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1110499999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.74687000000000037</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.35543000000000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.86316000000000015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25095000000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Cestná daň pri vozidlách v medzinárodnej premávke</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">218.88070105556662</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2087.5655579897762</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1852.9509393879043</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2442.9064595366126</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1958.8395405961628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">726.50929429728467</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s75"><Data ss:Type="String">Daň z motorových vozidiel</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">92644.12253203211</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102447.23019484831</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">116202.16919471552</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">120338.71472676292</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117954.60286</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121331.26774999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">133447.77955000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132686.78097999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145875.21998000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">150823.55088000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142103.02693000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">145255.70971000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149903.76231000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">154886.33927999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">153651.09462000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">130156.65211999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129527.97982000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">133682.80103999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136633.21777000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140288.88676999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Daň z úhrad za uskladnenie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">563.79871207594772</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">929.42972847374358</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1221.4946521277302</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1188.1887283409681</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">779.79439000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1183.1440399999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1186.23368</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1021.02867</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">836.14588000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">841.72544000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1017.77516</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">703.33078999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1215.1948199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">979.06173999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1718.83725</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">626.19506999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">323.81599</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1619.40786</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1222.8538599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">765.42763000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Iné dane za tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">31290.712341499038</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">27693.122220009293</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">33479.984066918943</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">42314.611963088362</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">43860.120825864695</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">51468.498970988512</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">49575.383389762996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">49611.365597822485</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">56441.578702781648</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">67796.322113788759</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">69295.459071898033</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">72200.424882161591</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">71537.077607382322</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">75005.733585607115</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">77448.505560000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">76146.583119999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">74033.471000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">72400.22928</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">71348.482360000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">71160.794179999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">75295.668520000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">78359.543250000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">97363.775389999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">141417.65164</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">188309.59938999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">183355.20918999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">189773.63261</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">198583.14032000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">183539.99657999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">155638.89357000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Úhrada za služby verejnosti poskytované STV</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23480.481975702052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20189.238531501029</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24361.714133970658</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30762.065989510724</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31251.443935471019</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35584.976432317599</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">34520.878974971783</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">34233.35324968466</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39143.89563831906</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47430.458739958842</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47226.681271990972</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49980.747527053041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49558.520878974967</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52275.841465843456</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53960.78256</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53315.706619999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s83"><Data ss:Type="Number">73917</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s83"><Data ss:Type="Number">72374.574999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s83"><Data ss:Type="Number">71322.100000000006</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s83"><Data ss:Type="Number">71127.804000000004</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s83"><Data ss:Type="Number">75183.1535</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s83"><Data ss:Type="Number">78275.541670000006</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="Number">80982.203460000004</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="Number">82570.256999999998</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="Number">83219.880520000006</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="Number">75288.764139999999</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="Number">76294.162960000001</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="Number">74305.482000000004</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="Number">44589.589529999997</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="Number">2117.90022</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Úhrada za služby verejnosti poskytované SRo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7810.2303657969851</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7044.4466573723694</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8683.8943105623039</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11251.709486822014</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12608.676890393679</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15883.522538670915</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15054.504414791209</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15378.012348137821</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17297.683064462588</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20365.863373829914</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20338.777136028679</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21585.507535019584</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21577.872933678547</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22498.098984266082</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23387.455000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22782.271499999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Iné dane za tovary a služby (zo zrušených miestnych daní a poplatkov)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">459.43703113589584</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">434.37562238597889</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">300.83648675562637</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1730.0006638783775</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">634.16982008895968</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">400.68379472880565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">231.79313549757683</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100.268</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">48.604999999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">116.471</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.65428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.382359999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.990180000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112.51502000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">84.00157999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122.29865000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">91.517839999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0110799999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149.49921000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">422.60645</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">526.25009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">630.63604999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2352.0509299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Odvod časti poistného z odvetví neživotného poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">16259.273279999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30291.60514</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7142.2588700000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">240.67358000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">507.44049000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">214.69233000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">623.38842999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-42.588760000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Odvod časti poistného z odvetví neživotného poistenia - PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28464.271659999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30017.74136</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31119.776379999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32180.213189999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33217.215609999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35083.258679999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39251.162120000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67921.707559999981</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">76556.495880000002</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">80369.209520000004</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">90319.500289999996</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">102613.12388999999</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">111960.36906</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Dane z medzinárodného obchodu a transkacií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">293169.97022505477</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">328404.56748323701</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">425370.75128128531</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">387164.72128028946</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">416052.71470324625</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">437519.38528911897</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">130214.46389165505</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">132630.91210150701</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">134916.61574221603</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">61549.504238863439</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">16578.649918674899</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">20879.146244771957</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">33820.627230963284</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">36806.99570005975</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">27158.0769</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">35368.026980000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">38738.443880000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">30759.432539999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">27553.055700000001</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">31511.80445</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">28893.637419999999</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">28887.303469999999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">22432.665999999997</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">23365.41646</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">21078.70997</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">19904.240259999999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">28735.304479999999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">39847.674830000004</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">37916.567119999992</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">36827.937919999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">180571.06818030938</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196419.04003186614</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">174330.68396932882</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">173972.15333067783</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">130586.09012680077</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122250.43358826262</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117850.78107382327</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">127206.90063168027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">131418.91069109738</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52598.465358826266</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">625.83034754033065</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1173.2521254066255</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">421.49810927438091</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.61404301931886</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.6907299999999994</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.69651</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45.283730000000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82.938719999999989</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58.267750000000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-6.9495399999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.35069</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.42474</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4884799999999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.80517</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.787610000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.13382</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.492319999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.53632</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.173110000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.2415</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110005.94171147846</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125682.53335988846</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">247298.47971851556</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">208668.65830179909</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">279668.8212992099</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">312533.28172309633</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9459.3083622120412</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">90.818562039434383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">450.88683330013941</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">496.99563665936398</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">220.0637124078869</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.17235079333466</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">272.32738066786169</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.529783243709752</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1618699999999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.0089699999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4495999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2184500000000007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.6610199999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.19008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6255200000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6981700000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3944899999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.20312</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.56303999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.55334000000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.4841899999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29043000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8454.0432433778133</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15732.755858726681</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22060.570720971918</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33110.04372468964</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36783.851873796724</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27159.55673</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35365.714520000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38690.677360000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30670.450209999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27461.202270000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31514.563910000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28871.661209999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28845.180560000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22419.783029999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23345.408169999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21064.35932</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19888.10644</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28724.258819999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39818.654320000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37904.103579999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36813.69642</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2592.9603332669453</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6302.9940914824392</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3741.5875934408818</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4523.9096478125211</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5797.8032772356109</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2735.6699777600743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2904.3744556197303</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5333.1929077872928</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3046.8182178184952</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.758016331408086</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.9029999999999997E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3189999999999997E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.82516</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.924659999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Iné dane  </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">1052.7119431720109</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">619.29894443337969</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">318.39606984000528</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">349.53196574387567</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">454.05961627829782</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">380.86702516099052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">1837.1174400849764</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">-99.581756622186816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">39465.861349999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">208213.19852000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">304269.03051800001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">452075.29799000005</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">506125.19225000014</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">279065.05832000007</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">290190.99581999984</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">289373.15382999997</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">270061.29394999996</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">275138.96446000005</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">101682.54787000004</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">615092.59586</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">172582.02735000002</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">596894.38674999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">39465.828159999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">11.806889999999999</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="='cash rocne'!R[2]C"><Data ss:Type="Number">164069.11732000002</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="='cash rocne'!R[2]C"><Data ss:Type="Number">293078.00673000014</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="='cash rocne'!R[2]C"><Data ss:Type="Number">65028.458129999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8832.4089999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-907.79100000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1317.6</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">169892</Data><Comment
      ss:Author="Antalicova Jana"><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">Antalicova Jana:</Font></B><Font
        html:Face="Segoe UI" x:CharSet="238" x:Family="Swiss" html:Size="9"
        html:Color="#000000">&#10;v NT je o 30 tis. viac </Font></ss:Data></Comment><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">203998.72735999999</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">153187.60373000003</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">110289.34037999999</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">119772.04130000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">127283.89511999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">134177.11829999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">143411.40301999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">148949.96070000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">38321.198520000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">100258.496268</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">134818.57694</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">102757.84513999999</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">94264.558890000044</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">162907.10069999992</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">164028.44453000004</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">127557.68193000002</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">127506.60375999995</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">101682.54787000004</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">93458.933479999949</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">134957.73748000001</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">533620</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Solidárny príspevok z činností v odvetviach ropy, zemného plynu, uhlia a rafinérií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">521633.66237999999</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">55672</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s81"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">37624.289870000001</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">7528.9286100000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s87"><Data ss:Type="String">Iné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1052.7119431720109</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">619.29894443337969</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">318.39606984000528</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">349.53196574387567</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">454.05961627829782</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">380.86702516099052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1837.1174400849764</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-99.581756622186816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">3.3189999999999997E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">73.45814</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">sankcie</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">29608.975635663544</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">13244.373630750846</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">17011.824110402973</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">11258.302655513511</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">16179.485650932751</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">11543.566399123683</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">12247.992472946955</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">7568.2905596494729</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">31975.141453229771</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">26590.667231959102</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">31079.19307110137</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">42840.501728407355</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">40989.93299940251</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">36842.473346610903</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">24002.480519999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">20171.611069999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">27674.792584900002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">14475.874330000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">23157.402709999951</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='cash rocne'!RC"><Data ss:Type="Number">30469.589839999873</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='cash rocne'!RC"><Data ss:Type="Number">18337.708319999769</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='cash rocne'!RC"><Data ss:Type="Number">13301.316069999901</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">17081.642549999997</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">21118.523770000371</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">29078.624250000401</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">20202.137709999606</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">23122.010070000142</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">40073.452350000502</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">67409.975699999806</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">49844.360470000516</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s91"><Data ss:Type="String">Daňové príjmy VS vrátane sankcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">4816959.303560379</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">4871765.5004265411</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">5231787.3646660689</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">5638431.6969345408</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">5909509.6239152234</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">6096256.145955652</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">6240350.3472332871</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">6671226.5706957448</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">7661198.8071745317</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">8351552.7816729723</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">9215458.6844204329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">9674570.6133713946</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">10835888.208724581</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">11471855.859734073</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">10170657.055941436</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">10395166.439817498</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">11266401.530142399</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">11204776.235549999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">12120766.432323834</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">13089071.076337842</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">14245917.58411916</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">14225256.339105463</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">15093887.701239137</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">16042182.802680021</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">16986485.353579979</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">16770881.466576617</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">18679986.193693757</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">21258330.340234976</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">23224978.442598365</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">24432310.51391333</Data></Cell>
    <Cell ss:Index="33" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:Index="29" ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"><Data ss:Type="String">Zdroj: Ministerstvo financií SR</Data></Cell>
    <Cell ss:Index="33" ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="15" ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="20" ss:StyleID="s94"/>
    <Cell ss:Index="24" ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s97"/>
    <Cell ss:StyleID="s98"/>
    <Cell ss:StyleID="s98"/>
    <Cell ss:StyleID="s98"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Daňové kredity, ktoré sú súčasťou akruálneho výnosu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s99"/>
    <Cell ss:StyleID="s99"/>
    <Cell ss:StyleID="s99"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s100"><Data ss:Type="String">Zamestnanecká prémia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">9861.00396</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">20392.652320000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">10690.879110000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">3659.8650200000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">3337.3731299999999</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">2558.7608099999998</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">828.93323999999984</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">14.135990000000001</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">1.5720799999999997</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">-0.52019000000000004</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">3.7758200000000004</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0.69627000000000006</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">-8.9415199999999988</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">-0.37402999999999997</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">3.992</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">2.3993599999999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.4999999999999998E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11497.590440000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8485.9491000000016</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1732.29573</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1580</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1511.7847100000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">826.41090999999983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.319510000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.5720799999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.52019000000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.05074</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.20477000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.26802999999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.37402999999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3.0000000000000027E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-4.4139999999999999E-2</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9861.0134600000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8895.0618800000011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2204.93001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">1927.5692900000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1757.3731299999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1046.9760999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5223300000000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8164800000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.7250800000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.49150000000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.2095499999999983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0220000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s100"><Data ss:Type="String">Daňový bonus</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">186480</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">194529.35084312549</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">245056.84568700349</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">252339.66511208474</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">262375.42271625844</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">259774.25880181155</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">255261.40480749999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">258379.82978749997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">260729</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">261779.32876999999</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">260415.902</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">260406.78188042456</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">263596.68048999994</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">266310.00113914034</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">269109</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">332869.40272999997</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">364263.50677589752</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">352633.4588281599</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">502961.10223198816</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">1294129</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">1308898.2010300001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">164361.7849034057</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">169648.92562902471</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">211194.27222886102</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">216691.11030892469</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">223061.79531799784</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">217639.52578181156</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">212349.8140975</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">215550.28162749999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">222239</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">220657</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">219977</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">220249.76314042456</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">223237.68048999997</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">226316</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">228695</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">282658</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">302346.80729589751</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">283236.6159881599</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">378133.10223198816</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">1020538.9999999999</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">1029484.2010300001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s104"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">22118.215096594304</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">24880.425214100764</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">33862.573458142469</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">35648.554803160048</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">39313.627398260629</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">42134.733019999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">42911.590709999989</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">42829.548159999984</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">38490</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">41122.328769999993</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">40438.902000000002</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">40157.018739999992</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">40359</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">39994.001139140331</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">40414</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">50211.402730000002</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">61916.699479999996</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">69396.842839999998</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">124828</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">273590</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">279414</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s100"><Data ss:Type="String">Daňový bonus na hypotéky</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">880</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">5263</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4002.5350807223854</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">5973.2909755976825</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">6434</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">10008.800365029576</Data></Cell>
    <Cell ss:StyleID="s101" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">27338.18988253671</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"/>
    <Cell ss:StyleID="s103"/>
    <Cell ss:StyleID="s103"/>
    <Cell ss:StyleID="s103"/>
    <Cell ss:StyleID="s103"/>
    <Cell ss:StyleID="s103"/>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">2640</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">2271.9300807223854</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">3730.7239755976825</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">4189</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">5105.1501050295765</Data></Cell>
    <Cell ss:StyleID="s103"><Data ss:Type="Number">22378.160400000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s104"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102"/>
    <Cell ss:StyleID="s102"/>
    <Cell ss:StyleID="s102"/>
    <Cell ss:StyleID="s102"/>
    <Cell ss:StyleID="s102"/>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">880</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">2623</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">1730.605</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">2242.567</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">2245</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">4903.6502600000003</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">4960.0294825367091</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s106"><Data ss:Type="String">Daňové kredity spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">186480</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">194529.35084312549</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">245056.84568700349</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">252339.66511208474</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">262375.42271625844</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">269635.26276181155</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">275654.05712750001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">269070.70889749995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">264388.86502000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">265116.70189999999</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">262974.66281000001</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">261235.71512042457</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C"><Data ss:Type="Number">263610.81647999992</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C+R[-3]C"><Data
      ss:Type="Number">266311.57321914035</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C+R[-3]C"><Data
      ss:Type="Number">269988.47980999999</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C+R[-3]C"><Data
      ss:Type="Number">338136.17854999995</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C+R[-3]C"><Data
      ss:Type="Number">368266.73812661989</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C+R[-3]C"><Data
      ss:Type="Number">358597.80828375759</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C+R[-3]C"><Data
      ss:Type="Number">509394.72820198815</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C+R[-3]C"><Data
      ss:Type="Number">1304141.7923650297</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=+R[-6]C+R[-9]C+R[-3]C"><Data
      ss:Type="Number">1336238.7902725367</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="15" ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="20" ss:StyleID="s94"/>
    <Cell ss:Index="22" ss:StyleID="s108"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">* Údaje za roky 1995 až 2008 boli prepočítané konverzným kurzom 1 euro = 30,126 Sk</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="20" ss:StyleID="s94"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">**  údaje podľa podkladov pre Notifikáciu daní (október 2025)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String"> </Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="27" ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="20" ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
    <Cell ss:StyleID="s109"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="11" ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Index="78" ss:AutoFitHeight="0">
    <Cell ss:StyleID="s110"/>
   </Row>
   <Row ss:Index="80" ss:AutoFitHeight="0">
    <Cell ss:StyleID="s111"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s112"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"/>
    <Cell ss:Index="15" ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s111"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"/>
   </Row>
   <Row ss:Index="87" ss:AutoFitHeight="0">
    <Cell ss:Index="2" 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"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell 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: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">
    <Cell ss:Index="2" 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"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell 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: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">
    <Cell ss:Index="2" 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"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell 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: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">
    <Cell ss:Index="2" 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"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell 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: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">
    <Cell ss:Index="2" 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"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell 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: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>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Layout x:Orientation="Landscape"/>
    <Header x:Margin="0.51181102362204722"/>
    <Footer x:Margin="0.51181102362204722"
     x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.59055118110236227" x:Left="0.15748031496062992"
     x:Right="0.15748031496062992" x:Top="0.59055118110236227"/>
   </PageSetup>
   <Unsynced/>
   <FitToPage/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>65</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>2</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>15</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="cash rocne">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="='cash rocne'!R1C1:R63C19"/>
  </Names>
  <Table ss:ExpandedColumnCount="31" ss:ExpandedRowCount="68" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s65" ss:DefaultColumnWidth="52"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="283"/>
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="48.5" ss:Span="9"/>
   <Column ss:Index="12" ss:StyleID="s65" ss:Width="52.5" ss:Span="1"/>
   <Column ss:Index="14" ss:StyleID="s65" ss:Width="54" ss:Span="2"/>
   <Column ss:Index="17" ss:StyleID="s65" ss:Width="52.5"/>
   <Column ss:StyleID="s65" ss:Width="54" ss:Span="3"/>
   <Column ss:Index="22" ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="58"/>
   <Column ss:StyleID="s96" ss:AutoFitWidth="0" ss:Width="58"/>
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="63" ss:Span="7"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s62"><Data ss:Type="String">Daňové príjmy verejnej správy na ročnej báze - hotovostná metodika (v tis. eur) </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s115"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s66"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2010</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2012</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2013</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2014</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2015</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2016</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2017</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2018</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2019</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2020</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2021</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2022</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2024</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s67"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">4850719.492290712</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">5039448.0911744004</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">5236349.182240922</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">5529410.1108557386</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">5780504.2005676152</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">6286617.4535875982</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">6023627.2727109464</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">6871207.661224192</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">7259030.2304481175</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">7648917.5808404693</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">9087234.9865866695</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">9604771.435658237</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">10523104.266784837</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">11245492.910421893</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">10228277.927889997</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">9893188.0206799991</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">10895941.08625</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">10940504.069489999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">11758117.58498</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">12032397.963990001</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">13678456.252800001</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">14229475.484690001</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">14627126.845229998</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">15794191.96263</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">16440340.781539999</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">16045540.448069999</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">17753841.203489996</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">20030614.538119998</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">22232078.719409999</Data></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[41]C+R[46]C"><Data
      ss:Type="Number">23146171.791170001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">1971872.2415365465</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2151680.322222665</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2022356.2535195507</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2273776.6194645818</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2292468.9916075813</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2245231.3705573259</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2185070.2221317133</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2529514.5946202613</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2628064.6778696147</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2355972.0498453164</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2846141.7225097925</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3081733.035154352</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3464583.2277305322</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">4140939.5317433435</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3914417.62684</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">2870169.22725</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3442244.2413499998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3728513.2672299999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">4022321.1780300001</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">4051050.1609000005</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">4924444.0683899997</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">5742776.6357299993</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">5355164.5337499995</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">5871126.614839999</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">6152089.7591399997</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">5704795.2742999997</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">6444966.8991299998</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">7714948.1835199995</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">8186807.6423299983</Data></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">8725857.9045800008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">664039.84471884742</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">831567.06887538999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1026251.200325632</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1156237.6876269665</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1203601.7941243441</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1056691.574758016</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1149046.5385670185</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1231738.0718913893</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1310086.4322226651</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1111942.0871881433</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1325215.0059277704</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1355679.7121688905</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1538857.6331945823</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1819293.4124115375</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1633219.8050500001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1463041.2775100002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1681506.42857</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1830692</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1846811.81458</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1964715.5108000003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2158507.8262999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2376502.4340299992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2574876.9170400002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2866021.8001600001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3155500.12207</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3120154.1214100001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3295840.6982499999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3595839.0878699999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3524014.5243599997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3445616.3605499999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Zo závislej činnosti a funkčných požitkov**</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">543692.38262630277</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">674520.76062105817</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">850541.27635198808</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">978467.78445893899</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1049290.8370420896</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">906742.40533857781</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">996267.30947155273</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1057836.8210097589</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1153573.8331733388</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">991098.06503186631</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1106016.1519279031</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1171578.8205798976</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1369189.2713747208</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1620230.6070978551</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1446652.8940400002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1415635.3573400001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1622054.6503600001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1744885</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1767100.1358699999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1882044.4401100003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2057818.87041</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2264609.3005299992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2481934.9221700002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2804103.2548000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3072043.71001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3067523.5102200001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3254431.0178700001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3535910.8554599998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3490393.9756599995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3574287.60158</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z podnikania a inej samostatnej zárobkovej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">120347.46209254467</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">157046.30825433182</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175709.92397364398</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177769.90316802758</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">154310.95708225449</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149949.16941943835</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152779.22909546568</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">173901.25088163046</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">156512.59904932618</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">120844.02215627693</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219198.85399986725</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">184100.8915889929</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">169668.36181986137</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">199062.80531368253</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">186566.91100999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47405.92016999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">59451.778209999975</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85807</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">79711.678710000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82671.070690000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100688.95588999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111893.1335</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">92941.994869999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">61918.545359999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">83456.412060000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52630.611189999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">41409.680379999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59928.232410000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33620.548699999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-128671.24103</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z príjmov právnických osôb**</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1175757.5205802298</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1152414.1562218682</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">808460.29812255176</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">864364.81415089965</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">762137.5256934209</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">874680.65674832393</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">719586.46656642098</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">987660.95505311002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1014437.0686164775</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1055773.6259317533</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1393054.9081424684</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1564806.524646153</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1736709.6478775814</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2115672.6335879304</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2125443.2189199999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1254795.86831</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1617537.8150299999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1730676.91013</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1997725.1224199999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1911273.7874500002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2603931.7041199994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3187063.2792600002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2601856.1771199997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2795935.3082499993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2750974.2789500002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2349560.2020299993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2859371.8677199995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3804344.9485000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4232218.7863599993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4751091.0538700009</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132074.87623746932</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">167699.09712540661</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187644.7550713669</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">253174.11768671576</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">326729.67178981606</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">313859.13905098586</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">316437.21699827397</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">310115.56767576176</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">303541.17703047208</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">188256.33672541988</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">127871.80843955388</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161246.79833930821</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">189015.94665836816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">205973.48574387573</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155754.60287</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152332.08142999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">143199.99775000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">167144.35709999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177784.24103</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">175060.86265</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">162004.53797</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">179210.92243999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">178431.43958999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">209169.50643000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">245615.35811999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">235080.95086000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">289754.33315999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">314764.14714999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">430574.33160999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">529150.49016000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Dane z majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">96582.549956847899</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">125340.27086237802</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">137931.39265153022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">149393.49633605522</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">162328.79696607584</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">173502.69789318196</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">176729.35750647279</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">196452.7038826927</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">212627.63973079732</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">230242.80817167892</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">234898.28827889528</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">231125.89382891852</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">228539.22746697208</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">238355.54331673638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">255268.51767999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">266645.0478</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">274715.77274000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">304668.25407000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">316913.28810000006</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">320542.26653000002</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">324044.51388999994</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">336390.21035000001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">347921.97779999999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">354957.97308999998</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">364835.10251</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">427779.66129999975</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">455922.09038000001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">456744.85430000001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">496609.99102000007</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">618728.00332000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">68115.348868087371</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">94967.005244639178</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">103701.25473013343</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">106203.34594702249</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111285.16895704708</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119524.5634999668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122468.36619531301</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">123349.69793533825</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125939.22193454159</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140952.96421695544</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">207222.53203213171</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">223017.128062139</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">227475.53608178982</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">237421.26402443071</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">254814.05</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">266283.84499999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">274563.90000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">304478.44475000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">316790.29255000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">320452.54593000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">324053.22090999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">336359.08228999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">347898.82030999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">354943.73158999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">364822.75851000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">427774.33194999979</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">455911.11642999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">456735.76896000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">496602.23708000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">618717.19252000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dane z dedičstva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">567.53302794927959</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1194.9810794662417</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1479.4775788355573</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2335.9845552014867</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2757.0651062205402</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3460.9900355174927</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3488.6327082918406</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3350.1125224058947</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2779.206226183363</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1322.8789152227314</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">169.02744041691562</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159.85360419571131</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-17.80050886277634</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.135210449445662</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.493229999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.737806186551472</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">12.43573</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.5064735403875593</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.1432318815928175</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.525222563769812</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-7.4099899999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.0097500000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.48724000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.80569999999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.8209999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.14021</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2440000000000001E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-9.076999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.2099999999999999E-3</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dane z darovania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1249.2630950009957</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3774.1485759808802</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1615.2402977494521</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2399.58360884286</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4005.2848117904796</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4743.4258159065257</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4841.5584096793464</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5753.4941196972713</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5007.4297278098638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2610.7667616012745</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">381.51257651198307</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.68169853282879</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.3009563168027618</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23.232585806280287</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.5189900000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.4133538134485288</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.4281264596124386</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.4555281184071833</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.0161574362301882</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4235999999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s73"><Data ss:Type="String">Dane z prevodu a prechodu nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24771.629157538337</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24850.395007634605</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30583.106428666269</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38087.955391024356</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44125.864162849364</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45595.765942707287</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">45930.800193188596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63999.399305251274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78901.781842262499</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85356.198277899486</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27125.216229834692</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7837.2304640509847</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1080.1909377282082</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">888.9114960499237</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">431.45545999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">341.05164000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">139.43700999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">176.87472</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">115.39679</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">85.179220000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.7206299999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.147310000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.515250000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.4358</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.372210000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.1891400000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.92151</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.1761100000000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.7539400000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.80959</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Ďalšie dane z majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1878.7758082719247</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">553.74095465710673</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">552.31361614552213</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">366.62683396401781</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155.41392816835955</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">177.95259908384784</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.9710000000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1549999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Domáce dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">2488042.0186290909</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">2433403.631661687</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">2650372.3887187154</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">2718725.7418090682</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">2909199.6376744341</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">3429983.1328228111</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">3529776.1117410199</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">4012609.4506197311</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">4283421.2971054902</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">5001153.2185846111</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">5989616.3258793065</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6271132.9421868166</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6796161.18435637</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6829390.8396617537</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6031433.7064699978</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6721005.7186500002</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">7110804.59509</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">6658166.1756800003</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">7090026.2878899993</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">7312027.34552</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">7997706.6859900001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">7936620.8357100002</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">8607609.1294999998</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">9238531.6922200006</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">9647236.1992199998</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">9625830.9331800006</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">10712832.948069999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">11727608.926489998</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">12854324.745550001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[15]C+R[21]C"><Data
      ss:Type="Number">13194062.962249998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1721394.6036719112</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1605593.5330903532</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1810992.372006241</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1821530.4709314215</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1942959.4859264423</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2332833.1767008561</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2432996.1940237661</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2723243.3286446929</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2764827.3054670389</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3290945.7175091282</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4051947.6048038248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4245448.2344317203</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4494765.1684697606</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4614313.1553910235</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3836251.4321099981</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4422005.5105100004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4741312.1854300005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4298797.1644400004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4722853.0317499992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4902812.6775099998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5501499.4591199998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5360699.4506099997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5913367.667919999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6412425.7205999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6727880.5912499987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6791756.9402900003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7760691.0070199994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8584935.5982299987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9649063.5971900001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9815372.1298299991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">656379.87197105493</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">717616.14650335279</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">722961.82471287274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">767925.87941346329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">834771.26690035185</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">943797.23937993764</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">942188.1653080394</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1062513.2506569077</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1261810.9904992366</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1437987.1334568148</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1656892.5933778128</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1722081.8452857998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1974610.7799442348</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1903863.0468157071</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1833218.5134899998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1943712.47233</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2000755.7427899998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1978439.49725</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1976667.3670399999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2009326.7780299997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2096599.9974300005</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2170496.7554100007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2252395.9324200004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2323521.485880001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2357747.0215599998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2257737.9282400003</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2369823.7036599996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2524521.0925299996</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2565077.8174100001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2701164.7575499997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">390531.07418840862</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">408119.02684690972</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">442555.81665438495</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">434056.3336639448</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">495357.08078105282</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">584286.34757817176</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">602672.86692026816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">679169.83779194043</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">856305.45004979102</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">980095.46893215156</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1046786.4906715129</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1087101.2485925779</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1123198.3265153025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1173941.3674035715</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1052683.6240700001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1032393.99315</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1073531.17658</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1042786.07014</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1042081.76667</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1070413.9812</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1132891.2603100003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1189935.4848800004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1231774.0070300002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1266601.5988100003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1286550.0057699999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1199259.0260900001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1236780.3614099994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1285537.6978</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1317484.3223300001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1349684.3716100003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">113223.68967005244</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149747.27139680009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121858.12067616012</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">137313.80451038969</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">147755.88103365866</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">144905.39479685322</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132696.60643829248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125203.88319823408</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111396.87996514638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">128465.79530737568</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">168570.16016198631</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">190545.86941777868</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">195795.89257020512</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">221859.15090984528</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">191373.63538999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">204923.85865000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">203334.37692000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">199306.76305000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">200449.34888000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201149.08100999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">203726.96892000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">208914.64846000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">212988.33762000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">220878.45861999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219459.36566000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">206553.89988000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">214776.03217999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232465.72739000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">232979.02336999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">257587.25940000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String"> Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43553.455520148709</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">42663.062667795275</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35549.412038106617</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32713.459954192389</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">38714.214878510254</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">43058.89586105026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44774.523976631477</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">44328.179008165702</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51909.804959171481</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">67699.342353448839</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66109.207323906259</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">61406.300969262433</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">70275.85726415721</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62974.444898094676</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">58776.197520000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55907.990920000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57648.84706</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56629.465750000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55232.283350000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55346.94804000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57119.362130000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56947.463560000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57527.188360000015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59698.142779999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59335.616030000019</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56928.966109999987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55316.811040000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55872.782359999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53387.056870000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">55966.033739999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13233.787957246232</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13870.798248024959</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12609.643898957713</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12715.519916019384</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13233.0016855872</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12705.575124477193</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9800.1800521144523</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5256.4970308039574</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4053.2599399190062</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3902.6398061475129</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4227.540192856668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3917.2984797185145</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3668.9290174600019</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3699.3363041890734</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3518.2509700000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4175.564620000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4022.3587000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3984.8640500000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4219.6660699999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4331.337019999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4446.5995699999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4936.7816699999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4092.95712</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4549.267890000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4734.1960299999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4814.1309799999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5145.6441499999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5013.3588699999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5188.9180999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4945.4926099999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">94829.856834627906</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102248.26414791211</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110104.28295226714</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">151126.76136891718</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139711.08852154284</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">158841.02601938523</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152245.22011219547</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">208554.8536277634</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">238145.59558520882</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">257823.88705769103</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">371199.19502755097</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">379111.12782646221</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">581671.77457710938</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">432489.44487353112</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">507112.79483000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">609804.84090000007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">623184.25139999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">635506.84600000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">631584.09457999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">640879.38686000009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">661495.85543</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">673156.48720999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">708640.60267000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">736827.05327000015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">751381.41791999992</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">754285.24519999989</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">823106.52451000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">909087.58496999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">921777.96286999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">998933.31411999976</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z elektriny</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3897.1575718556574</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7690.1190899999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14555.83943</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16022.70678</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16616.313920000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16810.677009999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13951.681689999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13407.156640000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12051.661459999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11406.966369999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10977.891530000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12202.064130000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11875.98754</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10057.97028</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11540.729820000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13106.597019999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12705.131029999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4673.8195847051047</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11154.79855</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21267.564749999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22429.198179999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22639.022799999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25548.144120000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22828.848569999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23097.884600000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24143.947479999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25859.570879999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23643.71902</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23688.105139999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23745.950420000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24369.367480000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24738.946180000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20952.69831</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21152.278600000005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">328.3252699147065</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">909.09307000000013</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">682.81991000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">582.82717000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">970.15153999999984</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">741.38635999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">425.51364000000012</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">414.90983</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">410.28068999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">106.30237</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">345.35395999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">396.25087999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">274.72202000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">270.99261000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">264.26513999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">201.23854</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">190.87644</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">nešpecifikované</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">1008.0078005709354</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">967.72319591050916</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">284.5484929960831</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s73"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">31969.959503418966</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">31890.758812985459</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">28771.459868552083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">27904.799840669188</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">28774.945230033853</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">29380.833831242118</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">31181.769899754359</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">100121.35696740355</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">118791.21025028215</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">122918.04421429994</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">121156.01141870809</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">129085.1092079931</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">138228.24138617804</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">155113.92152957577</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">158102.20200000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">159874.99000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">164707.39800000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">172162</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">177709.68716</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">176169.09826999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">181459.63024</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">185751.36235999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">196184.07140000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">209541.95832999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">230527.72634999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">251202.15887999986</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">277132.16778999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">288529.09796000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">324193.69234999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">385025.78604000004</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Dane za špecifické služby - príjem obcí</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31969.959503418966</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31890.758812985459</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28771.459868552083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27904.799840669188</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28774.945230033853</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29380.833831242118</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31181.769899754359</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100121.35696740355</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">118791.21025028215</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122918.04421429994</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">121156.01141870809</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">129085.1092079931</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">138228.24138617804</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">155113.92152957577</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">158102.20200000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159874.99000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">164707.39800000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">172162</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">177709.68716</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">176169.09826999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">181459.63024</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">185751.36235999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196184.07140000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">209541.95832999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">209693.77252999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">225574.88894999985</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">245506.91960999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">258110.04755000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">294586.80833999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">354744.05116000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Za komunálne odpady a&#160;drobné stavebné odpady (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"/>
    <Cell ss:StyleID="s118"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20833.953819999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25627.269929999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31625.248179999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30419.05041</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">29606.884010000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30281.73488</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dane z používania tovarov a z povolenia na výkon činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">47006.871141206931</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">50610.071034986395</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">54166.748064130647</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">59049.979660426208</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">58833.81879174136</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">72503.383939786218</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">73834.599119697261</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">77120.148752904483</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">81550.21218615149</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">81506.001290579559</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">90324.657207063647</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">102317.32837914095</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">117019.91694881496</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">81094.982339839335</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">126413.05331000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">119266.16269</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">129995.79786999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">136367.28471000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">141447.71957999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">152557.99752999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">142851.93067999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">141313.72408000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">151618.29292000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">154256.62834000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">160204.24564000004</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">142154.28919999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">117785.04112000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">134405.36282000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">137025.39622</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">142470.144</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">158.7997078935139</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">163.94476531899355</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">163.71240788687513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">139.87917413529843</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152.2273119564496</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">187.87758082719245</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136.02867954590715</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">164.44267410210446</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">163.59430392352124</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">189.33811325765117</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">235.29516032662815</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">219.77689470888933</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">549.99341432649544</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">560.24687999999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">597.49234000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">598.24419999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">549.44186000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">565.20931999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">566.24380999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">573.96157000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">557.67129</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">535.35020999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">588.26958999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">380.56853000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">278.38602000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">303.34433000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">338.89035000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">360.98953999999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Cestná daň </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47006.871141206931</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50232.390626037311</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">54002.803298811654</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56798.701694549556</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">56840.988678218157</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69908.250168293162</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">71687.881998273908</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76984.120073358572</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81385.769512049388</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80615.897692358747</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3072.6021503020643</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1294.6267045077341</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-623.52379273717054</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">61.647968864104101</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-27.858560000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-173.83378999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-59.480200000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-21.743960000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-37.775120000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-21.16534</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-18.619019999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-72.149200000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.9834500000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.3260500000000022</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2920299999999987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1110499999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.74687000000000037</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.35543000000000013</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.86316000000000015</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.25095000000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Cestná daň pri vozidlách v medzinárodnej premávke</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">218.88070105556662</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2087.5655579897762</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1852.9509393879043</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2442.9064595366126</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1958.8395405961628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">726.50929429728467</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s75"><Data ss:Type="String">Daň z motorových vozidiel</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">92644.12253203211</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">102447.23019484831</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">116202.16919471552</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">79295.152228307765</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125100.87060000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117659.36010000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">128270.80018999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">134625</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140099.90695999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">151172.22811</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">141286.53073</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">140108.58092000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149851.41026000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">152737.89034000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">157892.84677000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">141146.41454999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117182.09224000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132482.25520000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">135462.78884999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">141343.47588000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Daň z úhrad za uskladnenie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">563.79871207594772</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">929.42972847374358</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1221.4946521277302</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1188.1887283409681</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">779.79439000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1183.1440399999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1186.23368</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1021.02867</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">836.14588000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">841.72544000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1017.77516</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">703.33078999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1215.1948199999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">979.06173999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1718.83725</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">626.19506999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">323.81599</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1619.40786</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1222.8538599999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">765.42763000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Iné dane za tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">31290.712341499038</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">27693.122220009293</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">33479.984066918943</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">42314.611963088362</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">43860.120825864695</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">51468.498970988512</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">49575.383389762996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">49611.365597822485</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">56441.578702781648</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">67796.322113788759</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">69295.459071898033</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">72200.424882161591</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">71537.077607382322</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">75005.733585607115</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">77448.505560000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">76146.583119999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">74033.471000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">72400.22928</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">71348.482360000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">71160.794179999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">75295.668520000007</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">78359.543250000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">94043.164839999998</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">138785.89907000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">170876.61442</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">182979.61657000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">187401.02848000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">195217.77495000002</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">178964.24238000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">150030.14483</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Úhrada za služby verejnosti poskytované STV</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23480.481975702052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20189.238531501029</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24361.714133970658</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30762.065989510724</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31251.443935471019</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35584.976432317599</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">34520.878974971783</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">34233.35324968466</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39143.89563831906</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47430.458739958842</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47226.681271990972</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49980.747527053041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">49558.520878974967</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52275.841465843456</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53960.78256</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53315.706619999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s119"><Data ss:Type="Number">73917</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">72374.574999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">71322.100000000006</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">71127.804000000004</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">75183.1535</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">78275.541670000006</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">80982.203460000004</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">82570.256999999998</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="Number">83219.880520000006</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">75288.764139999999</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">76294.162960000001</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">74305.482000000004</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">44589.589529999997</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s120"><Data ss:Type="Number">2117.90022</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Úhrada za služby verejnosti poskytované SRo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7810.2303657969851</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7044.4466573723694</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8683.8943105623039</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11251.709486822014</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12608.676890393679</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15883.522538670915</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15054.504414791209</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15378.012348137821</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17297.683064462588</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20365.863373829914</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20338.777136028679</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21585.507535019584</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21577.872933678547</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22498.098984266082</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23387.455000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22782.271499999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Iné dane za tovary a služby (zo zrušených miestnych daní a poplatkov)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">459.43703113589584</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">434.37562238597889</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">300.83648675562637</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1730.0006638783775</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">634.16982008895968</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">400.68379472880565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">231.79313549757683</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">100.268</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">48.604999999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">116.471</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.65428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.382359999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32.990180000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112.51502000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">84.00157999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122.29865000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">91.517839999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0110799999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">149.49921000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">422.60645</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">526.25009</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">630.63604999999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2352.0509299999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Odvod časti poistného z odvetví neživotného poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12938.66273</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30530.416680000006</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9026.432710000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1327.91401</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">573.67390999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-24.559460000000023</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">898.31369999999993</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-36.787010000000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Odvod časti poistného z odvetví neživotného poistenia - PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25593.707549999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28464.271659999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30017.74136</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">31119.776379999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">32180.213190000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33217.215609999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35083.258679999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50158.018449999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">76195.697850000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">78990.808780000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88230.389130000025</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99628.48749</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110513.72201</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Dane z medzinárodného obchodu a transkacií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">293169.97022505477</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">328404.56748323701</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">425370.75128128531</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">387164.72128028946</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">416052.71470324625</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">437519.38528911897</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">130214.46389165505</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">132630.91210150701</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">134916.61574221603</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">61549.504238863439</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">16578.649918674899</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">20879.146244771957</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">33820.627230963284</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">36806.99570005975</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">27158.0769</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">35368.026980000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">38738.443880000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">30759.432539999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">27553.055700000001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">31511.80445</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">28893.637419999999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">28887.303469999999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">22432.665999999997</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">23365.41646</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">21078.70997</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">19904.240259999999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">28735.304479999999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">39847.674830000004</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">37916.567119999992</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">36827.937919999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">180571.06818030938</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">196419.04003186614</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">174330.68396932882</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">173972.15333067783</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">130586.09012680077</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">122250.43358826262</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">117850.78107382327</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">127206.90063168027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">131418.91069109738</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">52598.465358826266</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">625.83034754033065</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1173.2521254066255</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">421.49810927438091</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.61404301931886</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.6907299999999994</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.69651</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">45.283730000000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">82.938719999999989</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">58.267750000000007</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">-6.9495399999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.35069</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39.42474</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.4884799999999991</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.80517</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.787610000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.13382</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.492319999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.53632</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.173110000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.2415</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110005.94171147846</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">125682.53335988846</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">247298.47971851556</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">208668.65830179909</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">279668.8212992099</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">312533.28172309633</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9459.3083622120412</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">90.818562039434383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">450.88683330013941</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">496.99563665936398</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">220.0637124078869</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-8.17235079333466</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">272.32738066786169</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.529783243709752</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1618699999999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.0089699999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.4495999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2184500000000007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">5.6610199999999997</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">4.19008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.6255200000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6981700000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3944899999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.20312</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.56303999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.55334000000000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.4841899999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.29043000000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8454.0432433778133</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">15732.755858726681</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22060.570720971918</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">33110.04372468964</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36783.851873796724</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27159.55673</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">35365.714520000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">38690.677360000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30670.450209999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">27461.202270000002</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">31514.563910000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28871.661209999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28845.180560000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22419.783029999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">23345.408169999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21064.35932</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19888.10644</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28724.258819999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">39818.654320000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37904.103579999995</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">36813.69642</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2592.9603332669453</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6302.9940914824392</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3741.5875934408818</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4523.9096478125211</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5797.8032772356109</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2735.6699777600743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2904.3744556197303</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5333.1929077872928</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3046.8182178184952</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.758016331408086</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.9029999999999997E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.3189999999999997E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.82516</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">27.924659999999999</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Iné dane  </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">1052.7119431720109</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">619.29894443337969</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">318.39606984000528</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">349.53196574387567</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">454.05961627829782</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">380.86702516099052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">1837.1174400849764</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">-99.581756622186816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">29438.033189999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">218396.93997000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">301303.77526000002</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">317266.38659000001</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">403367.34711000015</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">184800.49943000003</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">293998.53817999992</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">306210.26601999992</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">255101.01069999993</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">267230.33903000003</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">111383.96143000007</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">91464.898979999954</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">656419.77338999999</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">570694.98309999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">29438</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">10027.507020000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">11.806889999999999</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">6.2692699999999997</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">-8832.4089999999997</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">-907.79100000000005</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">-1317.6</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">169753</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">204138</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">153191</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">110289.34037999999</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">119772.04130000001</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">127283.89511999994</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">134177.11829999994</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">143411.40301999991</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">148949.96070000008</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s125"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">38616.432950000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">97153.968370000017</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">164069.11732000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">293078.00673000014</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65028.458129999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">166714.64306</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">180865.55671999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">112597.39868000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">119597.97832999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111383.96143000007</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">91464.898979999954</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99118.360539999965</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">561136.05695</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Solidárny príspevok z činností v odvetviach ropy, zemného plynu, uhlia a rafinérií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s125"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <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"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">519677.12297999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1956.5393999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s125"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s86"/>
    <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"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">37624.289870000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7528.9286100000008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s87"><Data ss:Type="String">Iné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1052.7119431720109</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">619.29894443337969</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">318.39606984000528</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">349.53196574387567</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">454.05961627829782</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">380.86702516099052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1837.1174400849764</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-99.581756622186816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">3.3189999999999997E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s89"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s102"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">73.45814</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">sankcie</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">29608.975635663541</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">13244.373630750846</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">17011.824110402991</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">11258.302655513489</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">16179.485650932715</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">11543.566399123842</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">12246.767550952452</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">7568.2905596495712</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">31975.141453229469</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">26590.667231959284</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">31079.193071101367</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">42840.501728407166</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">40989.932999402517</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">36842.473346610903</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">24002.480520000001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">24310.958779700002</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">27674.792584900002</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">14475.874330000001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">23157.402709999951</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">30469.589839999873</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">18337.708319999769</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">13301.316069999901</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">17081.642549999997</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">21118.523770000367</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">29078.624250000401</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">20202.137709999606</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">23122.010070000142</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">40073.452350000502</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">67409.975699999806</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="='sankcie rocne'!R[-53]C"><Data
      ss:Type="Number">49844.360470000516</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s91"><Data ss:Type="String">Daňové príjmy VS vrátane sankcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">4880328.4679263756</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">5052692.4648051513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">5253361.0063513247</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">5540668.413511252</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">5796683.6862185476</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">6298161.0199867217</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">6035874.0402618991</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">6878775.9517838415</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">7291005.3719013473</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">7675508.2480724286</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">9118314.1796577703</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">9647611.937386645</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">10564094.19978424</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">11282335.383768504</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">10252280.408409998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">9917498.9794596992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">10923615.8788349</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">10954979.943819998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">11781274.98769</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">12062867.553830002</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">13696793.96112</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">14242776.800760001</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">14644208.487779999</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">15815310.486400001</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">16469419.405789999</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">16065742.585779998</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">17776963.213559996</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">20070687.99047</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">22299488.695109997</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=R[-54]C+R[-1]C"><Data ss:Type="Number">23196016.151640002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="15" ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="20" ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
    <Cell ss:Index="25" ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
    <Cell ss:Index="29" ss:StyleID="s94"/>
    <Cell ss:Index="31" ss:StyleID="s94"><Data ss:Type="String">Zdroj: Ministerstvo financií SR</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">* Údaje za roky 1995 až 2008 boli prepočítané konverzným kurzom 1 euro = 30,126 Sk</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="15" ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="20" ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">** Údaje DPFO zo závislej činnosti a DPPO sú znížené o prevod na VPÚ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:StyleID="s95"/>
    <Cell ss:StyleID="s95"/>
    <Cell ss:StyleID="s95"/>
    <Cell ss:StyleID="s95"/>
    <Cell ss:StyleID="s95"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String"> </Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="15" ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="31" ss:StyleID="s126"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="21" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s127"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s110"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s110"/>
    <Cell ss:Index="10" ss:StyleID="s69"/>
    <Cell ss:Index="13" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s110"/>
    <Cell ss:Index="10" ss:StyleID="s71"/>
    <Cell ss:StyleID="s71"/>
    <Cell ss:Index="15" ss:StyleID="s94"/>
    <Cell ss:StyleID="s128"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s110"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s114"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
    <Cell ss:StyleID="s129"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:StyleID="s69"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Layout x:Orientation="Landscape"/>
    <Header x:Margin="0.51181102362204722"/>
    <Footer x:Margin="0.51181102362204722"
     x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.59055118110236227" x:Left="0.15748031496062992"
     x:Right="0.35433070866141736" x:Top="0.59055118110236227"/>
   </PageSetup>
   <Unsynced/>
   <FitToPage/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>64</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>17</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>20</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>48</ActiveRow>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="sankcie rocne">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="='sankcie rocne'!R1C1:R49C19"/>
  </Names>
  <Table ss:ExpandedColumnCount="31" ss:ExpandedRowCount="55" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s65" ss:DefaultColumnWidth="52"
   ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="275"/>
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="48.5" ss:Span="9"/>
   <Column ss:Index="20" ss:StyleID="s65" ss:Width="54" ss:Span="1"/>
   <Column ss:Index="23" ss:StyleID="s96" ss:AutoFitWidth="0"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s62"><Data ss:Type="String">Sankcie na ročnej báze podľa jednotlivých daní (v tis. eur*) </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s62"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
    <Cell ss:StyleID="s130"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s66"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">1999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2010</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2012</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2013</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2014</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2015</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2016</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2017</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2018</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2019</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2020</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2021</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2022</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2024</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s67"><Data ss:Type="String">Sanckie spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">29608.975635663541</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">13244.373630750846</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">17011.824110402991</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">11258.302655513489</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">16179.485650932715</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">11543.566399123842</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">12246.767550952452</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">7568.2905596495712</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">31975.141453229469</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">26590.667231959284</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">31079.193071101367</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C"><Data
      ss:Type="Number">42840.501728407166</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C+R[40]C"><Data
      ss:Type="Number">40989.932999402517</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C+R[40]C"><Data
      ss:Type="Number">36842.473346610903</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C+R[40]C"><Data
      ss:Type="Number">24002.480520000001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68" ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C+R[40]C"><Data
      ss:Type="Number">24310.958779700002</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">27674.792584900002</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">14475.874330000001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">23157.402709999951</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">30469.589839999873</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">18337.708319999769</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">13301.316069999901</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">17081.642549999997</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">21118.523770000367</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">29078.624250000401</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">20202.137709999606</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">23122.010070000142</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">40073.452350000502</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">67409.975699999806</Data></Cell>
    <Cell ss:StyleID="s68"
     ss:Formula="=R[1]C+R[7]C+R[13]C+R[33]C+R[38]C++R[39]C+R[40]C"><Data
      ss:Type="Number">49844.360470000516</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">1825.6655380734248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">1692.8898625771758</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">917.39348336988155</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">582.52628261308632</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">1475.5961106685324</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">185.50772455685066</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">1959.9345618402565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">428.17458939128613</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">11762.871014737979</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">7101.0221967735424</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">10308.762926375779</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">10640.821927902631</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">10781.503638385448</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">14194.766371572723</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">10207.362809999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s72" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">7133.8878400000012</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">8235.495940000008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">5052.1811799999896</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">9909.3853299999519</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">12336.64100999987</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">7464.6480599997703</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">3319.6971299999</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">5113.0511900000001</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">10451.85273000037</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">11048.9318300004</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">9088.3791800000963</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">10972.709940000137</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">21255.794040000001</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">41567.478960000204</Data></Cell>
    <Cell ss:StyleID="s116" ss:Formula="=R[1]C+R[4]C+R[5]C"><Data ss:Type="Number">26729.069560000527</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">165.96959437031137</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">265.55135099249816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">307.76546272326101</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-57.591447586778614</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">160.15389132305992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">175.06392883227937</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">239.48276671313317</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">244.80888568014313</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">7425.3318027616187</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">5011.8033970656052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">6427.8602559249912</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">6296.711987983701</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">6666.5127846378537</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">7810.9508683529148</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">5856.6483699999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">4412.9506500000007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">5339.2460499999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2627.2734299999888</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">4954.7504200000003</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">6570.5208400000001</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3582.35851000002</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2939.1654600000002</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2785.77333</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">4707.941500000099</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">4590.3719700000602</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3049.5302499999107</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3007.8023699998503</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">7035.7428900000004</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">10411.778160000111</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">8290.2351800000288</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Zo závislej činnosti a funkčných požitkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.387837748124539</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132.77567549624908</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">159.96613224460467</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-121.89324039034194</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">174.52088793729118</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.77026488751194</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">158.26976033988714</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">133.0569508066036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4198.8228287856491</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2971.4166952133774</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3669.9563572992274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3815.4873647346922</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3662.1239447653184</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4508.9519693952043</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3777.6812699999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2544.9462700000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2802.9326499999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1167.8005499999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2846.0742300000002</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4186.6718200000005</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2034.8767400000099</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1600.30081</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1580.509</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2690.9464000000999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2356.2309400000599</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1333.7735999999004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1047.9549099998501</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3074.8718500000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5356.9226500000996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4035.1549500000283</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z podnikania a inej samostatnej zárobkovej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">99.581756622186816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132.77567549624908</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">147.79933047865634</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">64.30179280356333</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-14.366996614231258</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.293663944767431</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">81.213006373246017</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.75193487353953</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3226.5089739759701</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2040.3867018522274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2757.9038986257638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2481.2246232490088</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3004.3888398725353</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3301.9988989577105</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2078.9671000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1868.0043800000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2536.3134</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1459.4728799999891</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2108.6761900000001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2383.8490199999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1547.4817700000099</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1338.86465</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1205.26433</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2016.9950999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2234.1410299999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1715.7566500000103</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1959.84746</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3960.87104</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5054.8555100000103</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4255.0802299999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z príjmov právnických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1659.6959437031135</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1427.3385115846777</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">687.56828818959343</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">645.43716026028596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1293.8186251079376</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.2436662683163</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1661.4432018854234</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">182.92063300808212</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4385.6948147779085</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1979.9072266481201</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3775.8559978092221</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4315.7978294495806</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4086.7986712474271</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6379.5202801566738</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4326.6941299999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2714.0976100000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2842.3199300000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2419.8656000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4944.9564599999521</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5758.9306199998864</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3872.18961999975</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">332.12384999990002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2247.8165399999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5633.5904700002702</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6186.8021400003399</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5859.6290300002092</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7875.8329100003193</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13873.390670000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30578.1266700001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17854.8389400005</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-77.940267542972862</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-5.3194300604210376</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.623594237534888</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-15.799870543745008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">59.008593241699842</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.44507070306090296</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-48.155602801547474</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">109.31157305981743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">105.04667264156519</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.312110469349168</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">28.192182500165966</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.2952230631348334</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">24.020310000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.8395799999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">53.929960000008577</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5.0421500000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">9.6784499999999998</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">7.189549999982118</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.099930000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">48.407820000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">79.461320000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">110.32076000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">271.75771999999898</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">179.21989999997601</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">89.074659999966599</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">346.66048000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">577.57412999999497</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">583.99543999999798</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Dane z majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">199.16351324437363</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">-33.19391887406227</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">159.45265883290273</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">19.946381862838983</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">173.8222176857231</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">56.349827391625105</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">138.89987585474262</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">73.792898492995604</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">1739.3212736506621</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">1483.8007136692531</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">4396.9643766182026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">2759.5144738763865</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">944.78001692889848</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">457.29078935139074</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">270.49002000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">244.22504000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">159.95605999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">275.13869</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">117.68176</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">148.45749000000001</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">113.84181999999998</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">96.066890000000001</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">46.016449999999999</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">30.11889</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">14.005940000000001</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">23.728079999999999</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">18.880710000000001</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">31.35426</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">10.02215</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="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="s73"><Data ss:Type="String">Dane z dedičstva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.1003717718914658</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.3137223660623176</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.9110734913363032</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.1076810728273747</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6275310363143101</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3793401048926603</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">84.968594901414036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">80.738370510522444</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">142.8825682135033</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">62.348954391555466</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.92709420434177</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.958463785434507</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.660540000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.4093</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">8.9546264596124381</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">8.9321381184071758</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">6.772707436230184</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.21773</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.466149999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.5629400000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8862800000000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.8946699999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.97823000000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.96729</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.27184999999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.62827</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.21697</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dane z darovania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.6574055633006868</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7867290712340933</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.4076213237733706</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.79725154351763616</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.8270596826664716</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.54584080196531259</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">65.45452134368999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53.164063931487611</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">130.55092544645822</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.470343225121148</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">47.878363539799501</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">19.010476000796658</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.6208799999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.4411100000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">6.4753235403875626</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">4.2644618815928128</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">5.4073825637698096</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.82315</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dane z prevodu a prechodu nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">199.16351324437363</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-33.19391887406227</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">153.69488149771058</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.845930425542573</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">161.50352287061344</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.039397862315369</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132.44528513576185</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">69.86771758613763</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1588.8981574055581</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1349.8982792272432</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4123.5308829582409</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2645.69517625971</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">832.97455918475725</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">416.3218495651596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">248.20859999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">228.37463</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">144.52610999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">261.94209000000001</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">105.50167</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">132.41660999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">105.37566999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">88.503950000000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">40.13017</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">25.224219999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.027710000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.76079</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.60886</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">30.725989999999999</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.80518</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Ďalšie dane z majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="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="s70"><Data ss:Type="String">Domáce dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">27584.146584345741</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">11584.677687047733</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">15934.977968200208</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">10655.829991037564</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">14530.067322578459</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">11301.708847175365</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">10147.933113257453</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">7066.3230717652896</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">18472.949164840829</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">17459.02462988799</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">15868.613685188975</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">29308.928093341285</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">27401.857154949212</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">20360.742412865962</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">12218.829540000001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">11458.985280000003</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">13791.036260000001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">8425.0530800000033</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">12201.28147</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">16711.105200000002</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">9819.8051199999973</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">8559.0547200000001</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">9904.2792599999975</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">8783.6507899999997</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">16203.448340000004</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">10060.89806999951</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">10186.549030000002</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">16597.146730000499</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">20825.697859999607</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[2]C+R[12]C+R[13]C+R[19]C"><Data
      ss:Type="Number">20234.634759999994</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20746.199296288916</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10290.114850959304</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12520.805299409121</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12370.813034919953</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13625.973016663329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10239.897390958184</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8975.2852114450343</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6647.5736171413237</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16800.072802894359</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14357.273066122465</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11955.216926243138</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18737.243334661103</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18885.087136692557</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18211.237411206264</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10144.804250000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9599.8217300000015</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">11907.098040000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">8368.4201900000025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=11928.49937+229.43439"><Data
      ss:Type="Number">12157.93376</Data><Comment ss:Author="jremeta"><ss:Data
       xmlns="http://www.w3.org/TR/REC-html40"><B><Font html:Face="Tahoma"
         x:CharSet="238" x:Family="Swiss" html:Size="8" html:Color="#000000">IFP:</Font></B><Font
        html:Face="Tahoma" x:CharSet="238" x:Family="Swiss" html:Size="8"
        html:Color="#000000">&#10;vrátane zadržaného nadmerného odpočtu</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">16703.6155</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8841.6808199999978</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7997.7559300000003</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9344.9646599999978</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7507.1173600000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14720.271510000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9147.2660899995099</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9445.8150500000011</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14602.699520000499</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18052.140649999601</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17876.899649999992</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">6373.2324238199562</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">730.26621522936978</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">3050.1499701254829</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">-2114.283075416608</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">526.46783442871106</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">655.48285534086165</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">575.49371871475637</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">-263.59797517089248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">1123.0752705304176</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">2646.9471984332458</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">2723.2162842727921</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">8806.8083313416737</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[6]C)"><Data ss:Type="Number">6371.634549558521</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1295.1254189072561</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">1359.6158800000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">911.07463000000007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">685.24981000000014</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">6.5972000000000008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">4.8018400000000003</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2.2327999999999997</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">9.5697200000000002</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">2.8842699999999999</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">47.614910000000002</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">0.15434000000000003</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">53.884770000000003</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">0.20931</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">0.20931</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76" ss:Formula="=SUM(R[1]C:R[9]C)"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">365.133107614685</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3750.9128327690364</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1739.7199097125515</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3478.4659762331667</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">372.15717320584463</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">169.86149837344766</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">357.03586602936178</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-446.28427272118756</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">18.182576511950025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2279.0584378941712</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1793.4826229834998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7456.4311458541006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5087.3543945429201</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">288.5063576312819</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">212.36750999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">136.00659999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">136.13656</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1.6510000000000219E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.8559999999999999E-2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.58169000000000004</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.16595999999999994</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5642.9662085905857</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-3717.7189138949743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">805.3911239460989</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1335.0224414127274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">131.66469926310026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">208.20742879904506</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">141.37918309766334</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">111.69567815176003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1026.8342428467083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">229.08445860719277</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">521.9075393348113</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">957.99992398591985</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">881.75807043749592</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">721.60169687313282</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">524.42784999999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">511.33145999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">330.97595000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.0988499999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.0913400000000006</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.33538000000000001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.6744199999999996</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">8.5000000000000075E-3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">47.253019999999999</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.15434000000000003</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">53.884770000000003</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.20931</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.20931</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String"> Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">365.133107614685</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">697.07229635530769</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">497.58278563366855</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.995352851359364</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">17.263360552347386</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">265.20298081391513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">73.266049259772629</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">66.909891787826453</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">51.773222465645937</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">53.071366925576321</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.568409679344747</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.72243245037224</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">60.057309300936062</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">16.364037708291839</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">368.07215000000008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">14.338480000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4.2462299999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-7.2800000000000004E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.17061999999999999</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.5890592843393083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.8124211644432524</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.230174931952849</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7559583084386368</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.4250813251010577</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.6588992896503494</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">13.52306977361766</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">22.417811856867829</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.933711744008701</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.930589523999533</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0098253999867213</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">21.090038504945891</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.589999999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.9558199999999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8497899999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.11999999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.13</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.0000000000000007E-2</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.4570000000000007E-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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.1329084511755294</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.3526853880290828</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.1524264754658546</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">10.454989046015122</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.61246099714245605</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.42182832105830331</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">12.762158932495749</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">63.315123149437369</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">380.32400053112758</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">372.72423952728207</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">335.45494987718251</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">245.52418575317</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">216.42837000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">230.78857000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">189.34242</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.4346400000000008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5519400000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8274199999999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2590399999999997</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.5391900000000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.36188999999999938</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Z elektriny</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.8399389231892718</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.1223900000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.2886299999999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.7626799999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s75"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.7949200000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">4.4848400000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">11.474970000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s75"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.19916351324437362</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">3.8126899999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.88022999999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4612100000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s75"><Data ss:Type="String">nešpecifikované</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s73"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="s73"><Data ss:Type="String">Dane z používania tovarov a z povolenia na výkon činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">464.71486423687179</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">564.29662085905863</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">364.02269866560312</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">399.30003153422018</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">377.62647148641997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">406.32860087631809</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">597.1541830976621</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">682.3474297948585</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">549.80109141605192</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">454.80436533227743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">1190.180474673045</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">1764.8764273385059</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">2145.1354686981349</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">854.37958275243955</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">714.40940999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">948.08892000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">1198.68841</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">50.035690000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">38.545870000000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">5.2568999999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">968.55457999999999</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">558.41451999999992</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">511.69969000000009</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">1276.3790900000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">1429.1720600000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">912.00726999999983</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">732.50316999999995</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">1988.3136099999997</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">2715.8988100000001</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=SUM(R[1]C:R[5]C)"><Data ss:Type="Number">1802.14553</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="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="s69"><Data ss:Type="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="s75"><Data ss:Type="String">Cestná daň </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">464.71486423687179</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">564.29662085905863</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">364.02269866560312</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">399.30003153422018</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">377.62647148641997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">406.32860087631809</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">597.1541830976621</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">682.3474297948585</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">549.80109141605192</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">454.80436533227743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">906.8981072827454</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">688.27338843523864</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">593.31752605722636</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">50.035690000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">38.545870000000001</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">5.2568999999999999</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">48.435809999999996</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">37.836649999999999</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">10.35327</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">13.686859999999999</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">9.2535500000000006</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">5.0260400000000001</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">4.5539399999999999</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">2.97662</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">2.5216699999999999</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">1.2151700000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Cestná daň pri vozidlách v medzinárodnej premávke</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="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="s75"><Data ss:Type="String">Daň z motorových vozidiel</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">283.28236739029967</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1076.6030389032674</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1551.8179426409083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">854.37958275243955</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">714.40940999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">948.08892000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1198.68841</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s118"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">920.11877000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">520.57786999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">501.34642000000008</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1262.6922300000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1419.9185100000002</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">906.98122999999987</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">727.94922999999994</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1985.3369899999998</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2713.3771400000001</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1800.9303600000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s75"><Data ss:Type="String">Daň z úhrad za uskladnenie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="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="s73"><Data ss:Type="String">Iné dane za tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="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="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.12</Data><Comment
      ss:Author="Antalicova Jana"><ss:Data
       xmlns="http://www.w3.org/TR/REC-html40"><Font html:Face="Segoe UI"
        x:CharSet="238" x:Family="Swiss" html:Size="9" html:Color="#000000">&#10;0,120 dan z poistenia</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.4154</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.0214999999999996</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">6.1336000000000004</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">57.658400000005898</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">555.58957999999996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Dane z medzinárodného obchodu a transkacií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">546.81969162849657</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">504.85208291840939</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">131.23723328686188</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">5.5193188607847041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">5.8630940051782501</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">29.48986</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">26.487390000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">9.6057999999999986</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">76.551199999999994</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s73"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">539.41230266215518</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">487.35530604793206</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">101.86427172541994</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">27.74175</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">20.923120000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">8.9928799999999978</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">36.198700000000002</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="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="s73"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.4073889663413732</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">9.5966241784505186</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">2.9174082188143129</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.5193188607847041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.8630940051782501</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">1.7481100000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">5.5642699999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0.61291999999999991</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">2.1403699999999999</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="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="s73"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="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="s69"><Data ss:Type="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="s69"><Data ss:Type="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="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="s73"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">7.9001526920268201</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">26.455553342627631</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">38.212130000000002</Data></Cell>
    <Cell ss:StyleID="s131"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="Number">0</Data></Cell>
    <Cell><Data ss:Type="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="s69"><Data ss:Type="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" ss:Height="13.5">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Iné dane  </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell 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"><Data ss:Type="Number">0</Data></Cell>
    <Cell 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"><Data ss:Type="Number">0</Data></Cell>
    <Cell 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"><Data ss:Type="Number">0</Data></Cell>
    <Cell 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"><Data ss:Type="Number">547.54700000000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s70"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">4.1497999999999999</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s132"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Sankcie uložené v daňovom konaní</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s134"><Data ss:Type="String">-</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1856.2728702781651</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1823.8106788156408</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1276.3082899999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">5447.3732296999988</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">5638.6545848999913</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">838.68401000000802</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">690.89622000000008</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1304.1618700000001</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">904.79764999999907</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1308.7224000000001</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1968.24521</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1837.0038</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1796.1251900000002</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1038.8545199999999</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1939.0230200000001</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">2201.63087</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">4985.4446200000002</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">2323.087</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="15" ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="20" ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
    <Cell ss:Index="25" ss:StyleID="s94"/>
    <Cell ss:Index="27" ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"><Data ss:Type="String">Zdroj: Ministerstvo financií SR</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String">* Údaje za roky 1995 až 2008 boli prepočítané konverzným kurzom 1 euro = 30,126 Sk</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="20" ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell><Data ss:Type="String"> </Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="31" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="14" ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:Index="31" ss:StyleID="s126"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s70"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="14" ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="21" ss:StyleID="s69"/>
   </Row>
   <Row ss:Index="52" ss:AutoFitHeight="0">
    <Cell ss:Index="16" ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:Index="54" ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s135"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="14" 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>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Layout x:Orientation="Landscape"/>
    <Header x:Margin="0.51181102362204722"/>
    <Footer x:Margin="0.51181102362204722"
     x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.59055118110236227" x:Left="0.15748031496062992"
     x:Right="0.35433070866141736" x:Top="0.59055118110236227"/>
   </PageSetup>
   <Unsynced/>
   <FitToPage/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>63</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>2</SplitHorizontal>
   <TopRowBottomPane>2</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>15</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="cash mesacne">
  <Table ss:ExpandedColumnCount="19" ss:ExpandedRowCount="407" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s65" ss:DefaultRowHeight="13.375">
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="88"/>
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="63"/>
   <Column ss:StyleID="s65" ss:Width="67"/>
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="57.5"/>
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="50.5"/>
   <Column ss:Index="7" ss:StyleID="s65" ss:Width="66"/>
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="52.5" ss:Span="7"/>
   <Column ss:Index="16" ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="68.5"/>
   <Column ss:StyleID="s65" ss:AutoFitWidth="0" ss:Width="59.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s136"><Data ss:Type="String">Vybrané daňové príjmy na mesačnej báze - hotovostná metodika (v tis. eur*)</Data></Cell>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s137"/>
    <Cell ss:StyleID="s138"/>
    <Cell ss:StyleID="s138"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:MergeDown="2" ss:StyleID="m2788586936656"/>
    <Cell ss:MergeDown="2" ss:StyleID="m2788586936676"><Data ss:Type="String">Vybrané dane spolu</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2788586936696"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data></Cell>
    <Cell ss:StyleID="s144"><Data ss:Type="String">Domáce dane na tovary a služby</Data></Cell>
    <Cell ss:StyleID="s145"/>
    <Cell ss:StyleID="s145"/>
    <Cell ss:StyleID="s145"/>
    <Cell ss:StyleID="s145"/>
    <Cell ss:StyleID="s145"/>
    <Cell ss:StyleID="s145"/>
    <Cell ss:StyleID="s145"/>
    <Cell ss:StyleID="s146"/>
    <Cell ss:StyleID="s145"/>
    <Cell ss:MergeDown="2" ss:StyleID="m2788586936716"><Data ss:Type="String">Daň z finančných transakcií</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:MergeDown="1" ss:StyleID="m2788586936736"><Data
      ss:Type="String">Závislá činnosť</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2788586936756"><Data ss:Type="String">Podnikanie</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2788586936776"><Data ss:Type="String">DP  právnických osôb</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2788586936796"><Data ss:Type="String">DP vyberaná zrážkou</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2788586936816"><Data ss:Type="String">Daň z pridanej hodnoty</Data></Cell>
    <Cell ss:StyleID="s154"/>
    <Cell ss:StyleID="s155"><Data ss:Type="String">Spotrebné dane</Data></Cell>
    <Cell ss:StyleID="s155"/>
    <Cell ss:StyleID="s155"/>
    <Cell ss:StyleID="s155"/>
    <Cell ss:StyleID="s155"/>
    <Cell ss:StyleID="s155"/>
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s155"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="40.5" ss:StyleID="s113">
    <Cell ss:Index="8" ss:StyleID="s163"><Data ss:Type="String">Minerálne oleje</Data></Cell>
    <Cell ss:StyleID="s164"><Data ss:Type="String">Lieh</Data></Cell>
    <Cell ss:StyleID="s164"><Data ss:Type="String">Pivo</Data></Cell>
    <Cell ss:StyleID="s164"><Data ss:Type="String">Víno</Data></Cell>
    <Cell ss:StyleID="s164"><Data ss:Type="String">Tabak</Data></Cell>
    <Cell ss:StyleID="s164"><Data ss:Type="String">Elektrina</Data></Cell>
    <Cell ss:StyleID="s164"><Data ss:Type="String">Zemný plyn</Data></Cell>
    <Cell ss:StyleID="s164"><Data ss:Type="String">Uhlie</Data></Cell>
    <Cell ss:StyleID="s164"><Data ss:Type="String">Sladené nealkoholické nápojde</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">376508.19810000772</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">47294.426243112262</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3824.280687777999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50403.043450839803</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65697.006239156646</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">187706.98283874392</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">295.37343158733324</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9055.6627497842401</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2660.9809466905658</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1479.7126734382259</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8090.7288388767174</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">185202.10913433024</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">33916.333499302928</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1698.5429861249418</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">61668.989709885143</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">3792.0230352796038</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">38248.515727942635</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">23491.991635132443</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10462.15826860519</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2508.7460665206136</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">869.53837217021851</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8545.2698333665267</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">391929.23651367036</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">29118.686782181503</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">40878.536513310763</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">220597.00272190134</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">4089.7860970866809</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">60492.924624908715</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18362.728340967933</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8035.5584212972171</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2899.5624045674831</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1152.2766713138153</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6302.1739361349</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">429526.70666437078</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">27629.102901148508</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">32874.135696740355</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">125535.28374161852</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">4964.7709274657554</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">187354.71682301004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">31499.705702715266</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8237.9539268406043</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3688.2787957246233</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1044.6937529044678</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6698.0643962026152</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">393667.30824506521</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">39068.48745269866</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1026.3467104826395</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88157.779360021232</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">3803.3363858737748</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">212456.94852386642</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">29064.984797185156</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7817.4919006837945</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4020.9382261169749</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1058.8912235278497</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7192.1036646086441</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">427496.34181274776</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">44407.180010622054</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7932.4867224324507</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">86697.143796056567</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">3557.9472535628147</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">228227.33640343897</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">35777.995651596626</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7749.6605257916744</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3227.8155413928166</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1058.7579499435703</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8860.0179579101095</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">383227.51356870576</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">45373.155546703842</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6647.8547102170878</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">78508.290944698922</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12941.911437324348</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">178271.08782480241</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">35534.51699528646</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9667.8842859988035</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4527.1743344619263</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">708.59742415189532</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11047.04006506008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">241407.31896172196</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">44989.514704906054</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2371.6998605855406</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">77112.436599614957</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7659.3914213912685</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">50034.031669654178</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">37561.483469428393</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8087.7337847706303</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5792.273883024629</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1009.7587134037045</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6788.9948549425744</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">346130.42006774322</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">46063.82855340901</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6242.6646086436967</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">79407.526887074288</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">4729.0384040640429</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">137405.02848038237</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">48139.528181637128</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10816.736871805086</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3941.816172077276</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1250.2595432516762</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8133.992365398658</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">437855.34968900052</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">47666.47659828719</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6848.0562636924915</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">96460.837117440082</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7456.4023089966595</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">215402.28160957302</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">34831.814412799577</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16652.72644891456</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3413.1556794795192</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1075.5731262032796</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8048.0261236141541</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 1995</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">328493.20600713108</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">49981.571034986388</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2515.562869282347</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92932.027053043887</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">5606.8517214642952</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">111123.14260804617</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">38745.084511717454</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14265.867788621124</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4027.2902144327159</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1288.9873531169089</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8006.8208524198353</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 1995</Data></Cell>
    <Cell ss:StyleID="s173"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">436140.09787262941</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">88250.00713669254</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">7586.876219876518</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">119936.85514173804</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">7776.4110058034048</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">135417.80583383131</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">57591.000165969592</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">8017.2209055301064</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">3210.5563632742478</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">1236.74115382062</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">7116.6239460930756</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s178"><Data ss:Type="String">január 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">445695.42532264488</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">63482.249486822016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4412.5293145455744</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60717.834261767246</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">70485.398095000986</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">204905.9820098918</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13856.305968266612</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14197.150537409545</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3019.172591781185</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1944.4019783575648</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">8674.4010788023625</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">200729.4203269601</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">45166.697157604729</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3742.8463343955391</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">87936.784563831912</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12176.238809998007</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">1474.7301852220526</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30140.681165770431</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9051.3519780256247</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2853.3878135165646</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1050.1282065325631</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7136.5741120626699</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">429976.11417214369</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">37905.866444599342</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">40789.303823275572</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">192797.52007402244</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7196.1009669388495</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">105103.35232954923</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">25107.554886144859</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7702.3921071499708</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2626.1311983004712</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">958.06880435504195</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9789.8235378078753</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">431702.93011319119</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">38865.812653521869</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">47317.131276306187</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">139912.7222581823</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7447.079099448978</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">149206.1761292571</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30477.462477594101</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10508.208137157273</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1067.5822279758345</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1215.8295342893184</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5684.9263194582754</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">367722.14025858056</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">52038.823734979756</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1695.9301984996298</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">110952.94481577375</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">5447.5263350594214</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">122884.69982407219</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39287.836035318338</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20499.776389497441</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6030.9607349133648</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">985.1428742614354</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7898.4993162052724</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">291978.23086835293</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">54212.954866560453</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10587.345515833507</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58904.796832636261</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7622.5121881431305</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">111670.98148509592</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30446.539424417457</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3459.8299462258524</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5246.4252167562918</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">894.37662816172053</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8932.4687645223385</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">480429.28107249556</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">60380.092713602869</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10557.696290247613</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">117929.83202947619</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">18444.059645157016</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">201420.76951702856</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">37725.879678682853</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18520.891857863637</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5174.8999409148228</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">914.82787127398274</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9360.3315282480235</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">307374.3555118501</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">58763.114893115526</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3540.9477458009837</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71515.918433247032</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9401.872472283083</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">101764.38676292896</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">40591.521262696653</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9266.8956894376934</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4339.2772123746909</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1243.2207013875054</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6947.2003385779717</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">342364.60810661886</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">57499.579064263475</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9377.9527819823325</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">84309.930212109131</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7282.1555838810291</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">114782.85954225586</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">40296.299359357363</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11836.174189736443</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4352.6479758348287</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1190.7871771891389</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11436.222220009293</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">476044.84953196568</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">58767.66456217222</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9521.5685281816368</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88705.986324769299</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9107.3315143065756</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">240520.91252605719</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44898.917821815056</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12811.23181769899</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3086.0959237867605</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1086.7518123879702</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7538.3887007900112</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 1996</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">342741.24216855865</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">64148.974847971804</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3134.153725021572</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65596.453487021179</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">6902.4668668259947</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">150167.12642103163</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">29891.300793334685</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7068.3108006373341</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3389.8685673504619</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1133.5014638518221</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11309.085195512185</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 1996</Data></Cell>
    <Cell ss:StyleID="s173"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">369876.95209586393</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">83421.705871340368</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">12501.678395737914</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">74560.771440616081</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">6186.35554836355</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">111981.67120892234</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">49149.640806280288</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">21107.339032065327</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">2173.6855606452928</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">1253.7611959768972</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">7540.3430359158183</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s178"><Data ss:Type="String">január 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">492449.6085032862</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">83713.818290845113</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5093.1597248224134</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">47560.604062271792</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">62473.680217088229</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">252739.66730398987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14797.322483569009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12029.030359490143</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2390.0870942043416</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1496.9419737104161</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">10155.296993294827</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">251488.60594237529</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">58582.636668658299</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3543.5555105224721</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60934.23811192991</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">4851.1231637124092</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">79282.861746995899</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">29309.041230830509</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4158.8318080727604</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2419.8521675629022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1258.2052048064797</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7148.2603292836748</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">364283.48954457941</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">49718.808555400668</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">40418.139345415919</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">118336.87271692224</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">5844.2694227577549</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">94357.977210714991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">37788.165395339565</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7965.7059115050133</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2116.4695877315276</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">940.3357863639377</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6796.7456124278042</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">443650.71468631754</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">55391.444778596568</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58892.991351656368</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">67336.826288919838</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9943.067971519602</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">197325.29375688784</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">32031.54434740754</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11972.657774347736</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3241.5482506804742</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">873.55343225121169</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6641.7867340503208</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">246215.71453063792</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">63309.410462059321</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-947.992022837435</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-15306.60136526584</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">5555.212596760276</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">129807.41637588787</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">33168.261000464729</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14899.348838212845</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3213.458925844785</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">974.34710383057802</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11542.852615680806</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">329019.20357797248</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">70346.911772555279</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11814.3202124411</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">57118.377377348435</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10944.412989444343</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">114661.82611564762</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39837.502625638983</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10516.328568678213</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3918.8026289583754</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">865.60163314080899</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8995.1196541193658</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">427202.98937927367</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">77659.00115116511</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11697.587625307042</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">85787.462579499435</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">18701.946464847635</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">178421.9020092279</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">26333.871069839992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17496.083939454293</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3940.0877116112342</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">915.67078271260709</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6249.3760456084447</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">334634.0112002918</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">71531.625619066559</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2923.6395515501526</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50938.750989510714</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10477.249745070709</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">132254.03826063842</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44745.922050720328</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3057.4877554271961</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3266.474958507597</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">910.10849100444818</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14528.713778795724</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">389131.79159032111</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">67456.295132775806</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12230.923710084317</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">99217.07688707432</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8748.7174015800319</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">133524.43887240285</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">43484.655161654409</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12523.673071101382</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4220.3827902808207</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1031.0009128327688</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6694.6276505344222</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">443136.95918276621</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">75611.191869813381</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10422.464568811003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">76352.718475403351</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10125.050890260885</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">199098.11786463569</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39749.392940981124</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13008.788176989972</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3041.5097278098688</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1195.7696093075754</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14531.955058753239</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 1997</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">334634.61350892845</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">78160.426516298146</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4063.7160120825715</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">52521.881263028466</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9936.7992684060355</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">139034.48272289659</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">41916.393095664964</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-1468.9919796853251</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2500.2328433910884</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1165.0731162451038</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6804.6006506008125</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 1997</Data></Cell>
    <Cell ss:StyleID="s173"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">516666.54885182274</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">99219.671666998605</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">15705.217714266744</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">108349.65902409879</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">29965.284672376019</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">173005.15506572434</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">61133.465161986322</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">16504.567576511996</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">1778.0881371572709</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">992.62491203611626</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">10012.814920666529</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">459827.93086171406</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">103635.06308968997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5576.5685471021707</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">42184.366905330942</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">71876.804316205264</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">205209.53533791407</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7745.9965876651395</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10044.74210615415</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2488.1340104892779</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2118.8107033791412</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8947.9092577839729</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">253739.19675894568</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">70612.357002589095</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4628.4538601208269</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">59999.081170417572</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11266.077733519225</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">44795.570326960056</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">34482.611031998938</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12982.038453163379</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2489.7219936267675</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">861.93806844586061</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11621.347118103964</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">504690.49350229034</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">59527.818547766066</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58721.488789085837</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">175022.39515036842</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13560.27591382858</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">122555.50685354848</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">38894.076123614155</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">22276.73937794596</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2082.9581006439621</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">864.82354776604927</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11184.411097722897</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">466448.89974407497</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">66034.784872867313</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39117.803095664858</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">76701.19476930231</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">17657.717876585011</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">206167.5049332802</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44199.622483900937</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4154.5974746066486</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2221.973245701387</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1023.6227212374696</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9170.0782709287614</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">312133.75937097525</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">78711.213619464863</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-2653.9105925114409</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">28061.109872203418</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16283.243365199489</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">129904.7397351126</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">33607.343716391173</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9294.390433180637</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3080.880934740755</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">797.76570072362733</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15046.98258647016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">355345.6156745003</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">82664.999696939514</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12883.712723229102</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71314.075025227328</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15963.64985228707</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">119009.97948283865</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30826.587590785373</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7073.5403677886252</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3085.2026754298618</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">860.82668791077413</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11663.041572063998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">466502.33876219875</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">88849.764855274523</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11400.455158998877</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">74348.845424218292</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">24396.808748257299</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">200227.42020547041</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30645.447707959873</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17217.482921396808</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2758.104779924317</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">930.14081690234354</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15727.868143796053</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">324541.81708922499</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">80403.412806545748</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4570.4083588926514</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65743.167236938185</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16897.087939985417</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">93238.601719112878</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">41000.342242581159</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7383.4991037641857</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4147.283987253536</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">952.85311524928693</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10205.16057890195</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">452138.2931832968</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">75725.214591382915</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12601.319582088563</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71325.089490805389</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12486.197183164049</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">204306.22793699789</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44714.910114187078</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11395.825795326291</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2732.4633008032915</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">995.58987087565504</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15855.455317665799</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">424182.66864004493</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">81234.235840801892</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10085.140782712593</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">63255.899868219974</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16829.625904866207</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">187566.13585905859</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">36622.061807077</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9871.6412703312708</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2578.481029675364</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">881.21776372568627</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15258.228513576314</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 1998</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">382791.62325864763</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">85469.80380568291</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4914.9988149770961</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60559.199601009204</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">19456.806358959031</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">151117.48421861557</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">37007.899166832613</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8206.5723162716549</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2585.8630033857789</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1246.3695163646005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12226.62645654916</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 1998</Data></Cell>
    <Cell ss:StyleID="s173"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">471729.38920566923</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">105477.2224895439</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">15987.76584047002</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">76495.82679711876</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">16494.503063798718</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">169802.57735743179</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">50830.969114718187</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">18747.757331872806</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">2479.3882453694473</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">1190.3738246033338</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">14223.005140742216</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">413539.29204374959</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">101474.66854710218</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5157.5258494323834</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30302.165437495849</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">71742.255476000792</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">166266.81095100575</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">22167.065822213375</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2491.349639514041</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1586.9983525858063</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1731.4432848702115</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10619.008683529175</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">229796.88120693088</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">75753.398274912019</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4619.8416062537344</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">59673.571362610368</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16777.752439421103</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">31782.900299741093</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">21222.960341565424</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8799.1498868087365</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2946.8778496979348</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">786.94379107747454</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7433.4853548429937</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">551291.44087034452</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">62899.850216756313</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">53905.270260904195</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">161694.39287924053</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">21662.837816504012</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">178328.60240423554</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">35230.295731262035</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">22042.824975436499</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4117.7022213370501</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">793.72771194317193</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10615.93665272522</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">497850.00953993213</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">68277.795015933065</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">33200.164547898821</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">140032.96620560306</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">25527.353064130642</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">180961.03459569803</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">25771.849243178647</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8753.9629599017426</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2697.1457113456822</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1218.3303193254997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11409.40787691695</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">255965.42935139086</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">79686.273166699844</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-4673.2345226714433</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-25779.558579300257</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">19667.756192325556</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">111105.07147878912</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">41532.540333930825</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17300.010256920927</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2373.989261435303</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">765.71210250282138</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13986.86966075815</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">459708.04930093599</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">82675.513561375541</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10387.07434541592</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">74426.517103166727</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">20851.063656310165</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">195691.97910409604</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">49493.894642501487</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13134.614050985861</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3136.2184893447525</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">664.09607647878931</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9247.0782712607052</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">460183.9331222201</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">92592.415322976813</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8961.4822820819227</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">42910.885130784009</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">29407.009951204935</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">198627.91099747736</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">56251.27311126604</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13461.474998340302</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3955.6547447387638</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">930.48509759012188</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13085.341485759809</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">361457.9760575582</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">86967.190422558575</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4277.7668970324621</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">49412.756860851143</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">25417.827058022998</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">117809.77401447251</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">51917.36689570469</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10837.076164774615</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4226.5013104959189</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1325.7443530505209</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9265.9720805948309</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">432468.09650235664</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">82810.255541724779</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12096.836077142669</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">53576.128085706696</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">24924.288275907835</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">178460.35706997264</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50037.304374958519</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12888.051875456418</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3497.9140184558178</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1036.1762796255725</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13140.784903405694</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">497774.37200092949</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">85467.056729071308</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9394.2389909048543</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">51032.485198499635</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">26385.776334395552</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">246568.10021044954</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">49582.842806877765</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11998.365353183282</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3030.2084637854359</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">938.36613058487615</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13376.931783177324</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 1999</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">412892.11348569347</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">84754.926723428231</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3861.1055460399753</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">53975.10318694813</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">23417.487747128722</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">164301.59983237079</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">51219.554321848234</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13598.518784438709</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2763.1225134435372</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1485.7045625041503</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13514.990267542984</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 1999</Data></Cell>
    <Cell ss:StyleID="s173"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">512901.548864768</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">146106.01440748852</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">13108.518205204799</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">72173.931446922928</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">20969.887372701312</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">186682.67893547105</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">41302.290328951756</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">12582.14678716058</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">4399.1453023966005</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">1560.5021509659414</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">14016.43392750448</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">514000.45276671316</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">105277.89621954458</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5580.9902562570533</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">32700.761118303126</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">72021.432053043885</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">229195.28659364005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27684.615667529706</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16434.88977926044</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4318.3641701520273</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1838.332603067118</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18947.884305915151</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">224561.39533791403</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">63043.9422571865</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5022.7812451038953</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">56460.555360817903</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">18777.826669654103</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">61067.859640841758</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3539.6068694815085</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9993.5612782978133</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">321.39891986987999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">689.1361000464716</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5644.7269966142203</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">568910.76467005257</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">53038.574992365393</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">57762.111952798245</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">171644.0894410144</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">22503.424590718991</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">165808.15417546313</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">75148.56320586869</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10907.898215494924</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2564.0201221536217</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">888.25828354245482</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8645.6696906326761</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">585417.75054238853</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">52692.702251211551</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">29576.094138617809</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">138550.56575051456</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">25956.390729934279</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">235359.34076910306</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71603.709101772532</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11626.008859456942</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2672.0356389829367</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">801.5706764920667</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16579.332626302861</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">368296.51505178248</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">64717.588708092662</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-6773.9470693089006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">78838.524551882045</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">20386.721061873464</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">135247.68374195046</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50996.033449843992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11857.824439686654</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4014.6763821947829</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1030.8487485892585</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7980.5610369780243</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">482501.96054703579</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">72245.904697935359</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10968.628161056889</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">102109.15785135767</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">18620.74896567746</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">201940.48743875726</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46109.790068379472</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10507.14519982739</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4862.1875187545638</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1105.8128460466035</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14032.097799243176</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">469747.49567217677</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">83480.316830312688</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8272.2300667197724</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66117.752956914264</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">29973.883093673267</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">195294.7519922989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54441.161051583353</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12515.921233817968</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5171.6622727876238</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1240.4885182234614</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13239.327655845451</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">403403.16686715808</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">72011.620804288686</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3666.7102861315811</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71555.80960001325</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">22456.58393547103</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">154325.95540728956</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50750.892020181898</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9833.1019215959568</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4368.2281856203936</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">788.06146020049175</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13646.203246365265</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">494562.46990274184</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">67702.959144592722</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10362.627705968272</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">34366.86211080139</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">17781.450967270768</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">275266.90482871927</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54183.11129057956</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13072.756552811519</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5300.235762132379</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1146.7169537940645</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15378.844586071831</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">469521.00552944303</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">75366.012735842683</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9397.2780664542261</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46182.306129257086</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">24459.057979818121</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">231682.78998738644</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">49440.147879572469</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12030.418276571732</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3731.3065438491631</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">695.14445661554919</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16536.543474075545</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2000</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">456183.16091581999</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">83467.146638451813</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3412.1487127398254</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46004.02905762475</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">17830.096080462008</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">217083.51712905767</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">57051.214345747823</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13019.308185952345</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2881.3883545774388</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1149.0069109739093</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14285.305500232358</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 2000</Data></Cell>
    <Cell ss:StyleID="s173"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">495836.53680574917</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">113809.5103236407</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">12764.809560844433</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">30176.486486091704</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">23075.723052844733</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">240800.34238730671</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">43507.364126004111</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">13314.768282878558</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">3118.5949707893565</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">1333.9535251941836</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">13934.984090154676</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">510353.91765418573</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">100000.61753402377</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6726.6330601473801</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">36250.484265750514</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">61607.402749452296</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">222081.73928334325</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">51372.759798844854</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14798.976995950341</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3128.5217685719977</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1430.5246630817235</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12956.257535019586</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">296961.2084302596</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">76004.844615282447</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4144.7387618668281</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">40703.80249419107</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">20089.697854345082</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">84616.616918940475</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">47400.454813118238</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11857.968001062205</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2888.0657355772428</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">585.06122618336326</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8669.9580096926256</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">548300.55927338521</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">46416.941671645778</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">47219.072912766387</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">170709.79281683598</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">21290.357568545445</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">201474.68634800502</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39505.839330810588</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9730.5250693752914</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2797.0700092942971</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">833.33917048396711</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8322.9343756223843</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">499530.59704374959</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">60796.146259377296</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">41959.300297417511</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89444.541765916452</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">23085.14489942243</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">211251.30091449246</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">48841.632486224509</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9481.3192425147718</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3293.7406529243854</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">432.32434607979815</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10945.146179379935</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">452523.37701752642</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">74530.937146650715</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-5799.5341937197099</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">47578.932914094126</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16778.935786031991</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">240121.65985494258</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50444.985136427014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10896.517400252274</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3382.969282347472</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">660.45518820951997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13927.518502290382</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">444521.76423222455</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">78008.378692823462</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8518.4806071167804</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">42579.649046338665</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">27798.68550388368</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">212062.32341864161</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">49013.511533559074</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9733.5876355971541</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4427.3229602336851</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">580.22151131912631</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11799.60332271128</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">458921.37680508546</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">96593.585998473107</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9460.8919454955849</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44607.542624643218</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">33670.373680209777</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">188612.14538870085</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">56531.511581690218</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10761.341382858667</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4226.1028646351979</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">864.29259775609148</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13593.588740622719</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">443640.79765086627</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">85183.09897132052</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3402.9110479320148</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">55231.1552894509</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">23178.972269800215</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">177345.63893547101</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">70181.723625439772</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9652.8253259642806</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5105.8784989709911</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">719.09251477129362</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13639.501171745327</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">462831.2660193849</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">77892.020456084414</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9730.167179844655</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">48411.073431587378</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">19965.312312620314</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">233735.05783044509</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">42230.279397198457</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10644.30374792538</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5184.6695113855121</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">829.29231295226703</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14209.089839341432</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">518936.31812022848</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">92387.29968100632</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9815.9379778264592</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">52640.927695014325</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">18370.79802031464</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">266936.92027053068</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">52677.798393746263</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7898.4687469295541</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2965.2285401314484</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">952.66214001194976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14290.276654716856</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2001</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">450075.67134103441</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">84584.655428201615</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4258.0006409745683</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">43628.015482307652</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">20933.790151696197</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">210772.42467270803</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54034.45264920668</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14110.01003784107</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3565.9008564031087</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1223.7248141140553</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12964.696607581489</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 2001</Data></Cell>
    <Cell ss:StyleID="s173"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">485169.66628958378</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">124027.05277700326</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">13423.84186417049</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">49461.991942176188</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">29726.754795193552</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">192960.9653989909</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">40794.954040031851</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">13272.142035119159</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">3882.3193454159168</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">693.61464847639832</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">16926.029443006057</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">605264.67080694425</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">130390.44235975569</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5520.2458869415123</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">38350.287247228305</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">52599.747726216556</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">301419.39571001788</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">45491.051530571604</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11299.661013078403</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2938.0041359622915</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1001.9067831773218</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16253.928413994554</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">354567.3286317467</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">85428.987072296368</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4936.5682835424541</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">61238.924062271792</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">39286.330744207662</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">78078.571183031279</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">62954.638891986979</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10436.113782115115</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2783.5599814114053</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">315.70202781650397</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9107.93260306712</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">469336.88978092</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">44428.205225054749</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">42325.55238398724</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97490.629395870681</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12468.631746663972</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">220498.15631281937</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">29420.77988448516</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10090.08554404833</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1625.27889530638</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">257.50848801699533</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10732.061904667065</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">762573.02430259588</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">57904.668650003339</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60811.469428068776</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">278975.95004248817</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">24934.2760406294</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">246541.31870709694</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">62140.947039102437</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10649.151687910769</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4248.5338246033334</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">449.18213171346997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15917.526750979216</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">394075.37858660292</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">72038.21874726149</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-17502.874139945568</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4383.7221260705473</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16550.819889796192</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">236690.71671413395</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">55108.965106884425</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8153.4569508066179</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3753.6405596494724</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">240.48373166035978</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14658.228900285472</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">525162.62865564611</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">82814.787652526051</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11739.360202482907</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71138.481052579096</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16273.883024629844</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">257539.69632277772</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54711.754865896561</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9806.4073723693837</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4779.7654949213293</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">347.05123481378206</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16011.441432649533</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">610644.45498240716</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">100314.57181338384</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">22404.324069242517</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">125049.11675297088</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">30554.338445196856</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">238477.64569109725</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">56029.754822744464</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10961.690033857789</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4671.9733120892251</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">430.08771493062477</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">21750.952326893719</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">496665.81215295766</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">84044.000093606854</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3578.6210183894373</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">56531.087004580753</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">40482.639580428862</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">217087.96170384387</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">62604.036185022924</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10017.115410276834</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5113.3909546571058</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">365.8558836221207</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16841.10431852884</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">422583.21240722289</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">81038.430742879777</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10237.170822213384</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64448.315290446786</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">18029.31023036582</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">150520.830141738</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">63113.807176525261</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12186.065640642642</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4792.088830246299</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">268.60933578968309</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17948.584196375221</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">662253.85278928466</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">88710.53322146993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10304.735025891241</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">73403.222860319889</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">23369.747062338185</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">374471.90944466554</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60945.76351623184</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9630.9764090818626</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3756.0677554272033</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">534.34368983602201</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17126.553804023089</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2002</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">548981.06988913252</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">91088.602393281442</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3658.3072346146205</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50775.576734382346</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">17684.060280156675</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">285583.09109838703</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65301.395243311359</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11169.976136891717</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3217.7286629489486</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">361.68724025758519</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20140.64486490078</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 2002</Data></Cell>
    <Cell ss:StyleID="s173"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">469975.43212374725</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">139768.42998904598</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">15999.522601075469</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">66058.56311690899</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">17882.227975834838</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">122982.00755925151</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">60900.691885414584</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">10914.878895306376</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">2715.0564927305318</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">687.73766845913826</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">32066.315939719843</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">688618.79194317199</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">121399.02693321383</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5630.4195396003452</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">38082.061493394416</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">48591.064926973377</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">372635.96111033653</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">61098.875698731987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10009.339098785102</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3028.291834295957</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">865.97728208192257</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27277.774025758477</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">250788.60498539463</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">62932.592597424176</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6484.00647679745</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">47442.180129124325</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">27010.540577574197</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">42562.69614983732</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50880.231761933217</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6049.3011684259445</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2173.8240888269274</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">182.07154617274111</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5071.1604892783644</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">463658.92284040357</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">75933.755463387104</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58131.241158135839</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">147813.73362278429</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14804.816508663593</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">88185.161973046546</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58687.242435437831</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8063.4777567549636</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2846.3466706499362</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">139.56727079599023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9053.5799807475287</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">683715.01308172359</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">71063.705464382932</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46374.10768240058</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">167807.80618469088</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">24431.591082121773</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">281788.35123746941</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65398.986579698583</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8811.7075117838413</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2800.1144327159254</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">237.8233253667928</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15000.819581092745</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">324709.58335092594</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">85666.484302595723</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-36304.616801102027</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-26948.208146783458</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15180.205901878759</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">194679.90789517344</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">63046.660266879138</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9707.0131613888298</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4020.6201553475403</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">271.45288986257708</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15390.063725685444</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">568419.14378344279</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">95462.146692889888</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16996.19936002123</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103116.91429761665</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">19067.9044001859</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">215249.92511916615</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">67195.244279691891</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7249.7623926176793</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4995.3691628493671</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">263.53892949611628</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">38822.139148907918</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">858600.53924019122</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">118201.49931819692</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15351.091290247625</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">207423.96708424622</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">55907.989609639495</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">335490.30662384641</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">72959.53790778738</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8645.9174500431491</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5275.993792737172</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">248.02513642700649</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39096.211027019868</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">542159.93121191033</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">93528.076388501693</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3274.7680262895974</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44477.261926575062</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">24632.458322379342</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">177240.76708026306</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">165788.89059516706</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10957.75771094735</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5917.1444333798036</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">291.78878045542075</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16051.017947951908</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">403140.49683031242</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">88738.613273252209</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12363.32925944367</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88179.975785036266</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13259.511740357151</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">178717.77578404028</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-7258.4627142668569</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10274.771708822944</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6781.5208159065223</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">206.30623514572105</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11877.154942574542</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">696640.19897264824</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">98421.172459005524</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10653.647996083109</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">75137.762163911553</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">23690.628457146639</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">373795.17262663489</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">85121.793793400982</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10283.748011684256</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4888.587469295624</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">540.64335125804985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14107.042644227571</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2003</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">522632.12370742863</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">97709.966147845742</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3697.4179877846441</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">43950.053964681654</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16481.878612162272</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">229549.50976033969</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94141.706674965157</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11954.169740423566</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4949.7590187877604</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">301.6316736373895</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19896.03012680075</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 2003</Data></Cell>
    <Cell ss:StyleID="s173"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">684527.605566288</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">151937.60879572461</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">17087.496047600063</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">82339.25492597757</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">20434.431288587963</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">291731.84290977888</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">79262.896102370025</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">10416.748496315467</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">4284.0063068445852</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">517.95658899289651</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">26515.36410409613</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">632781.21154152555</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">124839.3261249419</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4598.228959702582</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">33473.338939122346</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">38169.208769833371</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">326758.86939753039</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">77605.038268273245</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8805.7313118236725</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5354.2235544048335</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">780.56356303525183</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12396.682652857995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">441228.95644692291</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">76381.859347739504</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4767.5096361946507</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">61215.278058487689</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13301.003869747059</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">187415.5531743344</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">67765.837810197176</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10674.995115182897</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3585.1096229170812</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">203.63727677089557</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15918.172535351523</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">921713.26894874859</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">48561.521612228629</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">69026.374750381714</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">221713.56225187544</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10723.947566553803</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">464584.84140111535</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">74722.099521675627</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8281.0016065856762</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4042.7333831242108</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">177.42840071698862</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19879.758454491137</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">990787.41675097914</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">58813.175649604993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39743.030363473415</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">322984.69424483832</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">19304.886595963624</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">430082.50580561633</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">80078.036081125945</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9149.2261900019894</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5348.5799044015139</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">223.45867357100192</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">25059.823242381994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">308807.47612029477</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">72340.011091747976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-47250.617776339372</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-54294.3994137954</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13857.347696673953</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">203108.99602170885</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">70918.891374892119</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4017.2078603199866</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5311.4055798977624</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">293.70689769634203</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">40504.926787492535</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">357049.20582154964</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">77167.686758613811</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8002.5009998008336</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">91634.527721569393</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12185.867433778147</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">77176.286667994544</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">78280.43013543119</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4072.3524895439141</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5808.9477594104774</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">183.02745137090884</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2537.5784040363806</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">569537.07801135222</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">93961.773405696076</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7818.3152735178883</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64500.940644625931</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">25085.449894443336</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">267241.44687014521</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">82818.566729735103</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8302.7571310495969</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7758.3344718847475</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">245.94815109871871</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11803.545439155549</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">444870.04922259849</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">80285.90064031072</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3734.4803621456526</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66188.533361548194</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11107.788350262239</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">151783.16365929766</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88692.085076346018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13862.34660758149</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8012.7148874726172</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">264.85945694748722</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20938.176820686447</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">524836.12844718865</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">78107.99238431915</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9631.983422624975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">57844.509654451322</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8999.2367728871886</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">229105.84878742637</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92681.836151828975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13168.28008099316</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7866.9011574719507</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">294.48066454225585</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27135.059370643299</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">663427.45285301702</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">84306.544145920532</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7256.5746859855335</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46499.703106950721</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14774.764097125424</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">378727.0481584011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">86821.859636194626</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12895.131897696341</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5514.9700677155943</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">557.47411870145368</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">26073.382938325696</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2004</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">557289.76766547177</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">86110.485537409477</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2761.6424108743308</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">69110.365074022513</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9566.9017171214273</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">250787.25154882835</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92240.111223527827</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13433.985717652524</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4489.3011405430552</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">281.54069574453962</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">28508.182599747724</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 2004</Data></Cell>
    <Cell ss:StyleID="s183"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">724736.76369415096</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">141247.8125502888</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">12794.385769766974</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">76882.479514704901</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">11289.270263559718</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">338531.17908285162</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">89749.735360817911</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">22031.863757551611</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">4659.1921911305781</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">418.9322678085374</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">27131.912935670185</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 2005</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">830082.96369182749</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">125659.24507700988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4445.2104438026945</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">47799.842706632146</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">30144.526322777667</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">484270.51583084371</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">85650.974640509856</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17801.38455752506</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4850.2639646816688</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1085.8150102901147</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">28375.185137754761</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2005</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">489655.28726448922</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">83475.351444931264</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4447.4412756423035</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50407.067079267079</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10833.366527252207</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">235699.51638651008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66513.504907057024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11127.958385115846</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3786.9475204142605</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">176.29081192325575</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">23187.842926375884</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2005</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">828216.73022737843</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">60600.775725287138</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">108106.92393015997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">307774.01580030541</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9654.0529774945207</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">229651.99680807278</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">76545.472212374705</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10717.089019451638</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3902.0878974971788</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">129.5238664276703</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">21134.791990307382</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2005</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">952069.64920500561</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">63183.766197304678</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">67226.172464980424</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">287027.81650401646</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12983.270264887473</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">393356.00213868415</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">83151.77273451502</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14106.690283476066</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5217.9271061541513</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">175.51812387970523</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">25640.713387107477</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2005</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">513717.39278762526</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">76471.943486689212</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-44227.616519949552</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">26057.226316138884</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7530.0895405961655</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">325515.89940450108</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">78801.297795923776</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11118.177376684591</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4963.0883260306719</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">198.20152028148445</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27289.085540728938</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2005</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">672927.10292504809</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">87300.006638783772</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18157.073624112061</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">147148.64236871805</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7484.8924991701442</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">276737.70165305719</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">87289.676060545695</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11645.468707760738</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6506.0080993162046</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">232.3574321184359</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30425.275841465842</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2005</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">815026.79982473608</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">108610.50255593174</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10873.000066387836</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98931.819690632678</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9385.6410734913461</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">439568.4790546372</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95552.053309433701</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12681.238476399125</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7435.4378277899486</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">45.900019916351319</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">31942.727750116173</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2005</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">583536.81618701492</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">88696.920837814498</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5217.1214233552409</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97029.542587797914</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8146.5163393746261</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">241126.39060711709</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90890.773302131056</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14198.571941512315</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7066.4840347208383</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">692.36498373497966</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30472.130129456287</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2005</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">609183.86584179767</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">89708.856137555602</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14715.129788222797</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">79924.317864967132</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">6906.2464366328068</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">265602.33685188869</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97359.637223660597</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14746.934110071034</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7551.6497377680407</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">387.14067582818831</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">32281.617015202813</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2005</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">845029.48009858606</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">95276.704507734175</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10756.157471951139</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">105523.00338577971</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8752.8608902608958</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">479903.67124742747</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94261.054421429973</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13835.177210714997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6063.9422797583511</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">309.93713071765251</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30346.971552811519</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2005</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">669713.97416849225</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">95433.14744738763</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4889.7961893381125</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">70665.870012613697</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">6658.6673461461914</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">340490.47334528313</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95616.568761202958</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15165.297332536678</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4458.915313018656</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">291.97222233286863</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">36043.266198632402</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 2005</Data></Cell>
    <Cell ss:StyleID="s183"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">801711.58034986374</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">145632.07432251214</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">17360.419571134567</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">99077.906127597409</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">9496.7336204607345</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">351978.02562570537</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">96947.187925712002</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">21948.080300073023</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">4316.0213330677807</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">515.21996547832362</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">54439.911558122549</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 2006</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">1093741.6791880766</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">126452.07784173138</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8358.7269624244836</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94896.648803691147</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">20621.273809334129</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">557370.40745601803</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">85851.158535816241</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44459.966018721374</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4617.0232357432124</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">951.69693952067985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">150162.69958507598</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2006</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">520416.48939089157</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">84566.922089889122</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6055.6175605789022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">84302.566863174667</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9161.4452150965953</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">251819.83354677021</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">74533.591923919565</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4442.7658593905599</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3298.2472946956118</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">161.02316935537411</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2074.475868020972</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2006</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">776629.7708467769</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">54886.769021775217</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103865.46659364007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">357846.73464216955</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9353.3854899422367</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">156476.18477760078</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">83128.471187678399</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6038.8808427936001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3601.2770497244896</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">113.5169687313284</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1319.0842727212437</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2006</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">852433.46170085657</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">60404.286460864372</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">47802.881782513447</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">224920.65565591183</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">25255.117945628361</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">391123.0897168559</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">81976.623667264168</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10491.099306910974</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4569.1010422890531</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">244.7484996348669</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5645.8576229834698</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2006</Data></Cell>
    <Cell ss:StyleID="s167"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">503010.79143796058</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">78465.499183429594</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-61686.059663081724</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">38379.8974526987</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9437.3536606253729</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">329357.93357664475</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">84799.694924649753</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11827.675602469628</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5141.939802828123</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">154.74701254730118</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7132.109885149036</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2006</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">671151.60705503554</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">99735.232633605527</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20332.224877514436</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">125704.32149239855</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9643.5882609705895</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">282678.28601341037</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94135.817692358745</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13211.232513443536</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6137.4042521410056</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">190.29074553541804</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19383.208573657328</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2006</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">841790.19373000041</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">111961.98034754033</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11830.497514771294</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">111350.58946026691</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13191.510742547965</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">448734.86085540731</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95978.732672774277</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16647.913812985462</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7291.3940450109531</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">189.10442806877771</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">24613.609850627359</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2006</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">649146.34961627831</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">99864.788510588856</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4967.6949369315571</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95915.653064462589</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8710.7355583217159</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">289557.48778264626</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">96870.97936997941</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13987.17745834163</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8436.9428732656215</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">234.75837150634013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30600.131690234364</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2006</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">744751.94080196519</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">95706.462266148825</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13062.438612826119</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">100527.92973909581</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9103.015405297745</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">370850.92210283491</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97726.873703777455</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16482.340261900015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6955.1573723693809</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">275.28579764987046</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">34061.515540065055</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2006</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">937860.47740954626</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">104500.25939022769</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11575.308974639858</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">131224.49312056022</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11406.905940051794</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">522894.14524231543</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97568.93646683931</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15526.242470291443</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5455.9082852021511</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">486.51998273916212</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">37221.757536679259</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2006</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">725819.34184392216</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">108405.06130584881</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7419.8108799707961</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97235.970336586252</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13336.015255261233</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">338481.03819458256</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">105051.96062537342</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18248.051646418375</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4895.6635464382925</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">341.9269833366526</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">32403.843070105595</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 2006</Data></Cell>
    <Cell ss:StyleID="s183"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">808036.45963951445</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">162158.06320686464</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">12997.50717951271</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">132445.90791774591</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">22054.763166699857</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">324841.2885012945</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">96934.905385713239</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">20140.523548097986</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">1017.9546438292452</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">579.48961030339308</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">34866.056479453029</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s178"><Data ss:Type="String">január 2007</Data></Cell>
    <Cell ss:StyleID="s185"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">983998.41602967517</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">138984.88685852752</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">9393.8790413596234</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">107016.92151596626</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">33944.525029210643</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">537198.93620394333</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">92977.376702848022</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">22876.499049326161</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">7923.7496647414191</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">747.08825599150236</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">32934.553707760737</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s181"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2007</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">537828.32909679331</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">98752.257086901678</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6681.205603133506</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103565.73379174138</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13057.479040695745</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">188309.84598984255</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">78108.305516829307</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15675.430089955518</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4103.8090851755951</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">173.13420301400782</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">29401.128689504079</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2007</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">783709.51248224161</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">70941.210197835739</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">81908.052844718841</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">237813.37449877185</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11197.551096727075</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">259008.68552811551</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">78735.247659828703</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12275.723617473279</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3733.663679213967</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">129.05380734249482</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27966.949552214031</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2007</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">1275416.4278822276</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">75015.210283808003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">76411.073491336385</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">478094.73138319061</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14139.476385514181</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">483146.10078005708</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92606.008032928337</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16916.525173936134</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4872.5602117772032</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">209.57219677355107</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">34005.169942906454</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2007</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">454568.65687545575</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">89603.421794463226</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-75650.235676824013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-15630.860304720161</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15227.521112992088</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">290705.11109473475</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92542.155845449117</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14147.720158666931</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5730.1681437960569</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">135.21513642700654</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">37758.439570470691</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2007</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">775575.66423355264</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">116734.58673537814</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13744.141273318728</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">133872.28252937653</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14424.790093274918</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">338176.64305151714</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">96691.968996879747</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15160.288258978953</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6641.5998141140535</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">215.37837748124545</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39913.985103233084</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2007</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">993081.62618369423</Data></Cell>
    <Cell ss:StyleID="s168"><Data ss:Type="Number">129993.80434641165</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12179.626304521018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">196585.19278397394</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">17287.736312487541</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">479050.84280388954</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95507.35039832702</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15543.462011219544</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7177.1663015335589</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">199.80720971917944</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39556.637711611227</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2007</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">648572.29802164237</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">115161.23374925314</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5117.693785434486</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">101247.58158600544</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12464.25286363938</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">248635.20661322449</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98722.485929097791</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15471.19967569541</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7843.3685852751778</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">209.820636659364</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">43699.45459735777</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2007</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">695928.20461760589</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">114524.92574387569</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12541.805779725153</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65261.004932284392</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16240.248764522328</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">316767.83101009094</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">100668.34964814446</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17834.077512779659</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7291.7282413861776</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">264.63458474407491</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44533.59840005311</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2007</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">1019813.0026694554</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">122871.74985129126</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11247.929843988593</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">145062.58406293564</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13629.8969856602</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">545515.85314844362</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88789.471466175382</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15871.3391233486</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5911.0591681603928</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">464.5434368983602</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">70448.575582553269</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2007</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">939935.45054305252</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">126236.43965810274</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4731.8112341498909</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">77497.393296488299</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14680.334677355133</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">489158.74597390927</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">117160.36914957181</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20243.17168326363</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4741.9873199229905</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">352.296903007369</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">85132.900647281422</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 2007</Data></Cell>
    <Cell ss:StyleID="s183"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">904707.55025658896</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">186317.19512348139</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">15910.969246498044</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">139716.73136161451</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">12750.326478789084</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">337977.2377212373</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">95776.591563765527</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">14662.214285998805</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">4365.0543583615481</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">575.39409480183224</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">96655.836022040763</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s178"><Data ss:Type="String">január 2008</Data></Cell>
    <Cell ss:StyleID="s186"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">1287261.4050896238</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">162180.52944732126</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">6870.7631560778073</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">102727.57226282946</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="Number">29641.885894244173</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">636975.06405297748</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">82444.924153555083</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">27697.257210051121</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">3970.6602071300535</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">781.67639248489672</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">233971.07231295225</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s182"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s180"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2008</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">494051.66044114711</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">118456.26490307375</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8042.6673099648142</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95489.410880966607</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15370.021717121423</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">146368.43823474733</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88056.935291774527</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18024.014080528443</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3984.5195512182172</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">177.53764190400318</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">81.850829847984514</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2008</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">911146.54836320784</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88685.636598287208</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">106986.50022306315</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">447799.15510157333</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13263.902939985395</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">147036.47134435375</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89778.40473345283</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13346.283055832178</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4059.5827192458332</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">141.12613689172144</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">49.485510522464686</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2008</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">1096344.7725390026</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">102284.2331866162</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">28684.728188275891</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">213622.92898824936</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">20640.860825532764</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">618373.91184724157</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90753.72215030207</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16028.117871273973</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4448.8344619265754</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">217.70221735378078</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1289.7328022306185</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2008</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">606144.50328254665</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">115507.27077474607</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-30401.577213370503</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">82342.15211412069</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14011.657133373155</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">291787.13102967537</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">101317.41268339641</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11985.257960897563</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5246.2370377746802</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">226.08950740224392</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14122.872254530968</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2008</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">772091.11490373756</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">137277.22953196574</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16783.272305649611</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">207432.46676226516</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12330.340395339572</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">258776.75040994483</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">101597.03786098388</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20343.538123879713</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6515.5223063134827</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">196.13415322312952</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10838.823054172479</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2008</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]"><Data
      ss:Type="Number">1010796.8107767376</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">152097.37656608908</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13096.751989311568</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">210837.0463297485</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">18355.637510456094</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">481502.58705304377</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">100997.37669820088</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16714.218059151564</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7015.3809666069164</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">209.67212706632142</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9970.7634770630102</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2008</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">722362.60266812705</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">133815.6205413928</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4582.2642352120984</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">110750.028023634</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13897.020306711802</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">298890.4207382329</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">106481.92507734186</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18643.973772820809</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7555.7118767841766</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">223.78875390028546</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">25954.986152824771</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">860.70820022571854</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">698.29519352054695</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7.8597955254597354</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2008</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">881352.04589855915</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">132331.22296919604</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14767.361926907002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">208505.02065358823</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16539.9522286397</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">359209.54532994755</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">102670.34647148638</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18513.772892518093</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6681.9310230365782</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">238.4534289318197</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20467.320414260146</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">745.68670052446396</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">660.35474341100712</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">21.07711611232822</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2008</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1090266.8357017192</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">141182.23050919472</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10726.86704441345</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">160560.54749684653</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15230.048492000293</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">583903.17583482689</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103355.16558786431</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19232.468037243565</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5132.8656642103169</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">482.72145322976826</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">48794.459583084368</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">731.42087233618804</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">837.80973245701387</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97.055394011817043</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2008</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">814777.64138684177</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">139319.92851092078</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4578.853303126878</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">100412.5084933281</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">20756.984584080194</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">390264.89272754424</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">110615.61876784173</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20737.672054371655</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4459.2728374161852</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">334.27786629489481</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">21245.677073624127</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">824.74301268007696</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1134.2469627564228</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92.965192856668651</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 2008</Data></Cell>
    <Cell ss:StyleID="s183"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1056215.8453910244</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">216638.21967104822</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">17646.351744008491</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">215717.56408882682</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">15939.468939454275</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">419436.00419969478</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">96180.769290314114</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">21673.791366925579</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">3934.2619830047133</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">491.323142800239</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">46359.419503087032</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">740.62309832038773</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">1348.128858793069</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">109.91950474673038</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">879072.19710999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">154594.98556</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5052.3638099999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66049.577849999987</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">33569.362299999993</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">365972.56785000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">93629.798580000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">25552.326150000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4888.3316499999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1012.1044000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">126107.98907</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">764.02691000000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1735.97568</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">142.78729999999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">652188.78495000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">133388.87697000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6725.8284299999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">132928.81039999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10374.674400000005</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">33090.497509999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">73998.702439999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13512.359000000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3258.2232100000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">208.9865099999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">241951.86136000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">775.56043</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1854.2176100000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">120.18668</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">971260.53118000017</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97054.75516000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">129650.16895000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">464686.46932000003</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11244.03636</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">175785.29310000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">72733.089589999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14023.99554</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3423.2832999999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">138.85531000000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">146.01604999997377</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">691.64913999999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1593.5425700000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89.376790000000042</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">860482.80110999977</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94250.944749999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-6344.7268500000146</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">191933.95746999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15311.971689999998</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">462284.28</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">80885.594989999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15067.197329999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4371.3520899999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">193.9231399999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">478.99928000000716</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">700.59929999999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1245.5370299999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103.17088999999997</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">564620.85386000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">104514.21343</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-26239.776670000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89517.329670000006</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10430.214540000006</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">278722.36218000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">85520.834720000028</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14937.657639999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5432.9100500000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">156.06315000000015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">581.45336000000475</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">491.02789000000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">531.90724000000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">24.656660000000034</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">696900.5992800002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">118006.49999000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17122.651970000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">250430.66784999997</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10121.766959999994</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">192990.93875999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">86603.762659999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12918.394800000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5967.5721199999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">164.53752000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1466.6875800000121</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">615.55814999999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">480.56763999999964</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10.99327999999997</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">924291.96201999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">132290.65133000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12642.496999999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">204898.03066999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10506.291040000007</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">447404.69355999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89899.448970000041</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16398.616169999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5695.3641200000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">177.16735</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3498.2897399999833</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">568.98709000000031</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">301.45934000000079</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10.465640000000015</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">678832.19263000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">113946.1793499999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4813.4685899999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">122485.45346999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8286.7193599999991</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">293917.22305999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98673.595300000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16029.76566000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7477.8413099999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">188.24781999999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12005.198260000026</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">685.81212000000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">312.51894999999928</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10.169380000000004</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">778714.43853000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">111865.79471000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14230.583720000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">140869.26435000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9468.968640000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">371623.54030999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92839.567919999972</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15745.17894999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6362.0434099999975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">182.85987999999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14815.860690000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">338.54063999999966</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">360.77280999999959</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11.4625</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">912242.57905000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119701.5995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9470.8308100000086</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">144036.92580999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10386.651489999995</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">494295.02253000019</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">93306.306750000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16425.030030000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4918.0497000000041</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">447.36028000000027</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18009.515399999946</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">666.60731000000055</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">527.42694000000131</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">51.252499999999941</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2009</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">822133.28282999969</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">116680.58930999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4941.2660799999985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">149224.28373000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13837.843840000003</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">373378.53932999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97135.72157999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17599.500349999973</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3807.488969999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">181.19869</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">43516.415520000039</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">690.05957999999919</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">971.2382899999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">169.13756000000006</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s172"><Data ss:Type="String">december 2009</Data></Cell>
    <Cell ss:StyleID="s183"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">920837.32337</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">171819.74945000006</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">16580.722270000002</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">210205.11572999999</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="Number">12240.122560000002</Data></Cell>
    <Cell ss:StyleID="s177"><Data ss:Type="Number">356931.27817000006</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">87654.016860000003</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">14431.711120000013</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">3564.062650000003</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">484.86418999999995</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">44770.050869999955</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">719.10377000000051</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">1252.1872400000002</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">184.33848999999998</Data></Cell>
    <Cell ss:StyleID="s176"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s177"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">január 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">935389.91596999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">145572.603</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5561.5235700000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">59757.715499999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">32881.940020000002</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">509720.46348999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">87446.82458</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">31260.49811</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4249.0649400000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1174.7601099999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">55468.374689999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">607.81456000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1615.8748999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">72.458500000000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">február 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">510063.85306999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">111881.61053999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6277.4861399999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">127437.81776999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8652.4442900000031</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">125027.55291999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64290.673229999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">26297.028119999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2897.8195599999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">158.48693000000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">32292.901459999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1319.7282399999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3401.40272</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">128.90115</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">marec 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">938592.07389000035</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">74199.11447</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">85627.735380000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">304374.38255000004</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7492.6892599999983</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">281027.45278000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71979.235210000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66234.712419999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3146.9954400000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">115.57235000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39759.525090000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1406.85097</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3137.6780700000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90.129899999999992</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">apríl 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">607286.20782999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">78890.651220000029</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-34486.007239999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-113618.29260999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11948.096759999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">510935.91737999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">86957.238660000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3112.3459500000099</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4676.0151999999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">258.67391000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54658.126950000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1261.3376800000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2622.610009999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">69.493959999999987</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">máj 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">537061.12358999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89590.712</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-70221.455140000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3199.4779900000026</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7120.4846000000089</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">365239.875</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">84029.357389999961</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3256.3084899999949</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4411.1146100000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">107.71888999999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">47285.127400000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1172.6439299999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1823.3187300000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46.439700000000009</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">jún 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">767842.34199999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119430.49656999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12650.007530000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">164836.07635999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11170.81336</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">310127.17790000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">85685.931060000032</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4420.6144500000109</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4949.5813199999975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">202.83105000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">52065.219110000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1214.2476900000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1059.1772000000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30.168400000000023</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">júl 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">955355.33407999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">137669.72942000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6922.5951700000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">114782.42617000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">24975.263199999987</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">510226.73187999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89118.110139999975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6743.6411799999978</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6049.8329500000027</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">201.87693999999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">56667.534060000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1334.02079</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">636.38526999999954</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27.186909999999976</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">august 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">708858.47092000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">122969.00957999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4125.5206800000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">126151.28973999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7348.5403800000104</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">275435.72424000024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94451.935510000039</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7888.0634699999855</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7522.0599800000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">205.95403000000027</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60480.071159999985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1291.7678899999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">970.25783999999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18.276420000000041</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">september 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">747742.57306999958</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">118071.34475999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10290.050359999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">116875.24752</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11259.150969999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">318382.20885999966</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94362.903499999971</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10832.531690000018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6198.8610799999942</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">224.52072999999984</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58976.998619999977</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1308.0849800000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">931.30700000000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">29.363</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">október 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">859854.6705100002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">126810.80163000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6483.944410000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">85040.219259999983</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8003.2933999999914</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">470565.83939000033</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">91015.228549999942</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12807.20150999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4003.6143900000061</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">466.19647000000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">52196.858090000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1343.2592300000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1064.3419700000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">53.872210000000024</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">november 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">839519.00956999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">127015.61781999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3937.4995000000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">132501.15501000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9053.906359999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">401035.76698000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95324.530270000032</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14372.951340000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3723.5409899999972</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">317.03417999999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">49303.284450000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">862.14340999999831</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2065.1656299999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6.4136299999999578</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s166"><Data ss:Type="String">december 2010</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">890360.92804000026</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">181633.23676999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12074.243060000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">164764.16295999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12432.039939999997</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">353814.66674000025</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">87885.91173000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18469.378479999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4107.8232700000035</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">758.04575999999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50916.110109999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1444.5180600000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1948.9142699999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">111.87689000000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2011</Data></Cell>
    <Cell ss:StyleID="s189"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">922790.74809000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">161704.92763000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4921.5050900000006</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">82181.788339999999</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">27499.907890000002</Data></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">477549.51741999987</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">87186.719779999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">23158.273860000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4173.5472599999994</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1297.5692699999997</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">47539.824250000005</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1590.9248</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3856.7098299999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">129.53267</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s192"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s194"><Data ss:Type="String">február 2011</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">650181.08261999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">124184.16503999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5872.8948499999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">111058.60937999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8752.0011199999935</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">230286.72173999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">69418.071070000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11902.360859999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3182.1675999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">197.14497</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">80934.19898999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1303.95488</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3012.2730699999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">76.519049999999993</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s194"><Data ss:Type="String">marec 2011</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">875093.18625999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88151.495490000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">83957.773389999973</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">334656.01569999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10070.62958000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">254914.1835199999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">77752.758369999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13460.98309</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2853.3585199999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-43.383090000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4549.0792700000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1398.3333699999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3291.3071500000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">80.651900000000012</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s194"><Data ss:Type="String">apríl 2011</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">833629.30621000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">102068.50848</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-37901.361339999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">51010.140600000006</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10532.779279999988</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">533931.7196999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90445.62414</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17411.009849999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4328.2688099999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">172.63146</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">57622.483780000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1527.0531299999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2423.1153899999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">57.332929999999998</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s194"><Data ss:Type="String">máj 2011</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">575899.22927999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">114158.73489000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-60145.129330000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">33243.631729999986</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10638.24780000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">315677.39066999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88310.488960000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15761.543430000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5252.8084500000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">176.44825</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50390.341570000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">951.93096000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1464.1983399999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18.59356</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s187">
    <Cell ss:StyleID="s194"><Data ss:Type="String">jún 2011</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">983218.37639999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">138158.70732999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18508.507669999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">232920.51243</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11516.105230000003</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">410190.23759000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92197.057379999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15270.719119999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6150.5180499999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119.52874</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">55568.113899999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1366.9390699999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1242.41353</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9.0163600000000006</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">júl 2011</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">948328.95022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">150348.08532999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8438.2356099999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">143225.31766</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11413.017119999988</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">459925.53507000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90865.010080000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17044.80329</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6274.9374000000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">240.834</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58267.869990000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1354.4462900000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">911.02476999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19.83361</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">august 2011</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">744854.14729999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">140973.18399999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3933.8460999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">157743.64937999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9269.3312199999964</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">259730.46437999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94597.088180000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14928.354389999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6160.6522199999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">198.85240999999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">55338.600749999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1316.66417</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">649.529</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13.931099999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">september 2011</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">816067.88963999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">139796.43546000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10675.940339999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">134646.05581999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10020.694990000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">336496.0030899999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98252.931999999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18317.653480000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6278.4254599999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">202.46418000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">59414.624809999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1327.15039</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">611.28035000000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">28.229270000000003</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">október 2011</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1010799.7228999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">144919.04061000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8228.2994400000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">123541.27228</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9112.1056400000089</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">548053.79524000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95026.772670000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17053.202580000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5173.1333299999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">459.35242</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">56905.662679999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1329.7222300000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1038.8296499999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-41.465869999999995</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">november 2011</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">863821.21288000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">141479.03927999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3868.0457799999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">107680.14587000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13733.51409000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">423709.67712000018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98106.653529999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17262.307640000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3904.6617400000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">299.85184000000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50651.696929999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1458.2614300000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1584.31781</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">83.039820000000006</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s196"><Data ss:Type="String">december 2011</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1022426.3238399996</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">195441.08151000002</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">11629.534009999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">133917.33601</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">10695.593749999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">502754.03792999982</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">91508.136979999879</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">22094.141279999974</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3920.614450000005</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">706.91404000000068</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">46191.09690000004</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">1103.0887399999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2355.6742599999993</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">109.07397999999996</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2012</Data></Cell>
    <Cell ss:StyleID="s189"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1161330.1711649001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">164477.38899489999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">7484.1167700000005</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">122461.33536</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">33878.921840000003</Data></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">666332.98661000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">84842.78005999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">24660.543089999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4177.6772099999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1317.2499</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">47279.358350000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1497.1534300000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2786.9806800000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">133.67886999999999</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s192"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">február 2012</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">481954.78251999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">135153.61116999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7259.0995799999982</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119948.52035000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10971.941849999994</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">82211.962330000038</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">74217.815669999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11994.719560000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2748.75126</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">116.74740000000021</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">33026.332859999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1272.7398599999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2935.9829100000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">96.557720000000003</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">marec 2012</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">740244.21055000019</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">101124.34002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">69579.741919999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">216080.89248000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14328.377510000006</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">176044.4765600001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">78692.02913000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14804.87622</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3220.45336</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">131.01521999999977</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60890.462280000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1602.2568400000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3598.4659399999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">146.82307</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">apríl 2012</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1215721.8020900001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119913.99625</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">31329.991679999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">306515.77594000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14136.754700000003</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">572147.44843999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89311.409650000031</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18338.247400000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4392.4153399999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">199.73665000000017</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">55215.157739999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1622.1519299999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2500.1009599999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98.615409999999997</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">máj 2012</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">420005.03500000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">138816.26971999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-93218.195230000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-13906.445080000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11915.211169999988</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">228375.35302000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">79949.745789999972</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13828.071769999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4552.5968700000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">116.66892999999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46301.153789999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1446.6234199999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1767.4783800000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60.502450000000024</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">jún 2012</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">805525.7191300001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">148459.74629999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16935.31408</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">164279.68034999995</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10554.210220000014</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">291480.58281000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90086.403630000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14575.557789999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6198.7504199999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">188.57474999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">59934.653560000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1491.9759100000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1275.9006899999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64.368620000000007</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">júl 2012</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1027951.6556700001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">156068.32610999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14667.60715</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">231976.77109000008</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10866.911799999996</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">440840.98707999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88882.518240000063</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16725.692169999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6100.2033700000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">191.10336000000032</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">59027.542930000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1481.59932</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1043.39068</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">79.002369999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">august 2012</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">795427.29674999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">148625.09416000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3062.1607300000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">124676.36765</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12082.295769999995</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">324381.97005000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92300.382879999932</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14656.905389999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6823.908550000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">194.06564999999981</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66418.351309999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1411.6296300000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">712.7359899999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">81.428990000000027</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">september 2012</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">744477.41843000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">147161.76187000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8873.3263100000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">102189.86399999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9716.2157399999942</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">303244.39671999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95358.822660000063</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17184.952720000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6433.4581999999964</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">249.35449999999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">51464.689739999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1457.6771200000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1064.9572500000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">77.941600000000008</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">október 2012</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">959439.64078000048</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">144440.79167999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6250.5249900000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">125112.08272999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11297.608620000005</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">521033.51790000033</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">87175.94724999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14741.16445999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4313.0749200000037</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">418.58347999999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">42071.127450000036</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1456.6616499999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1040.0037300000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88.551919999999967</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">november 2012</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">877164.12158000038</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">148971.61346999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3321.3974200000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">117459.99771999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14942.639909999996</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">397478.50187000033</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97721.753140000059</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17551.930100000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3978.6570499999957</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">348.98825999999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71759.740690000021</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1579.14357</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1964.195569999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">85.562810000000098</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s196"><Data ss:Type="String">december 2012</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">834629.46457509953</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">211388.26843510006</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">11721.045100000018</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">142448.05864000009</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">12458.310119999998</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">303593.4012399994</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">84246.478550000029</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">20246.201230000028</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3689.4464000000089</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">512.89595000000008</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">42122.709940000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">296.70124000000089</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">1948.8300200000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">-42.882290000000296</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">992586.15674000012</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">182001.67913999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4865.8294299999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">123224.20131999999</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">37224.598389999999</Data></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">483672.84879999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">78556.875830000004</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">20346.606639999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3637.08617</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1490.5831499999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">52135.473969999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1680.52846</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3613.0971300000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">136.74831</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s192"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">644979.15405000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">140090.22457000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5801.4703899999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">146521.47495000003</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">26677.662349999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">183852.38881999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71620.119340000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15628.06308</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3143.63022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">141.37773999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46321.096680000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1620.0293700000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3491.5493200000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">70.067220000000006</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">825804.89471000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">100528.89020000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71054.172679999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">264330.72878999996</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9334.0911799999994</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">244828.35641000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">70510.807890000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14331.222360000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2996.0635499999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">91.852409999999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">43156.952120000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1517.4308100000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3065.3904399999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58.935870000000001</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1011929.1438900001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119027.13177999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-7323.36679</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">228585.17216000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10899.762720000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">504283.57309999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">79571.03551999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18321.446000000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4279.4380300000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">208.34584999999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">49527.474210000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1357.8964699999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3147.79198</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">43.442860000000003</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">662379.10100999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">137601.06202000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-41977.958549999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18491.830959999988</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10758.53103</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">381463.47605</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">84878.270930000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14290.472340000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4662.0344699999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">124.55609</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">48731.115830000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1324.3071200000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1998.9967000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">32.406020000000005</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s171"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">864281.72397000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">152830.25412</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10456.028630000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">156769.00149</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8371.5345699999925</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">360068.06910000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">91723.652979999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16171.224769999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6264.8959599999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">226.31535</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58436.676820000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1347.2219599999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1389.56592</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">227.28229999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1039565.8705099998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">159615.09500999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6418.0493700000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">270735.04349000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10250.104120000005</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">428341.44630000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88107.669850000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14783.846680000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5578.7884299999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">205.66737999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">53406.664379999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1001.9356299999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1108.8147799999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12.745089999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">782691.06090000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">150987.19975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3485.7263800000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">132748.28499000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10728.734109999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">297033.60735000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98923.083040000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16613.116730000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6915.9234399999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">208.53176999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">62576.771209999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1445.97714</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1006.35815</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17.746840000000002</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">929624.56823000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">144256.20772000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8624.7002799999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">219956.52163999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16797.120309999998</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">361865.81955999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95072.890490000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15575.411630000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6425.86157</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">229.84396999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58331.928259999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1351.0331200000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1114.64554</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">22.584139999999998</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">október 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1091165.3717499997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">149450.42092999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6893.1918000000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">164806.06446999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9674.5225699999937</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">577064.88031000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">91056.978090000019</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16440.115440000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3566.3490200000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">416.71593999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">68996.483400000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1346.7347500000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1409.26965</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">43.645380000000003</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s194"><Data ss:Type="String">november 2013</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">917933.59417999978</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">150009.26463999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3594.3179300000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90592.269769999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10627.87729</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">492535.39591999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">101487.99677000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18745.806700000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3927.8196000000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">285.73473000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">42815.40814</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1389.76865</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1861.6104</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60.323639999999997</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s196"><Data ss:Type="String">december 2013</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1027679.68931</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">204493.09519999992</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">9928.1932899999993</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">211671.80143000002</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">16449.380840000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">420001.10379000002</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">90572.41449999997</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">19204.10785</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">3834.392890000001</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">590.27169000000038</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">47150.601500000048</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">1427.8135300000022</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">2341.0541100000023</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">15.45869000000001</Data></Cell>
    <Cell ss:StyleID="s203"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1063984.93738</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">182087.22219</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4349.0920400000005</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">132656.70900999996</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">43118.675649999997</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">531605.41850999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">81887.877219999995</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">21219.996169999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4126.3019999999997</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1298.84988</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">56888.189899999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1423.5558599999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3242.27592</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">80.773030000000006</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">701236.95189000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">151017.58338</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4931.9682000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">126082.88241000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13415.383949999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">266054.07006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">74577.000159999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14426.450729999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3303.9425700000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">148.31562999999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">42648.077990000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1530.8394499999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3033.5965099999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66.840850000000003</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">834022.30994999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">109752.73753</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">80791.229970000015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">316336.05040000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13552.72516</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">176732.74853000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">73909.076560000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13588.68656</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3139.91518</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">79.88557999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">41842.198469999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1405.8633699999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2851.7732900000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39.419350000000001</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">833783.49173999985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">126586.35830000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-27062.875380000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">76584.348940000011</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10870.198829999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">484204.60148999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">83990.424770000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17141.897240000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4093.3757200000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">193.92254999999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">53391.853039999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1552.7470900000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2209.0860600000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27.553090000000001</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">724087.5543800001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">150428.97831000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-37903.859949999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">48652.772919999996</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11141.068950000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">390670.99536</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90314.589619999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15511.025459999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5648.6508400000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">212.59854999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46578.514110000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1178.3789899999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1634.4346</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19.40662</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">993060.48673999985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">164371.51378000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20431.865270000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">267497.93042000005</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13710.604520000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">360123.04767</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90515.197419999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15360.64925</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5072.5076400000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">216.41799</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">53017.936950000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1326.7722099999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1406.2172599999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9.8263599999999993</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1032934.16896</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">172167.00954999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9312.3297199999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">204141.02032000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9634.6126399999994</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">454377.85813000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">93136.420890000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16354.013940000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6061.8546100000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">230.27902000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65415.595369999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1170.6609500000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">924.79010999999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7.7237100000000005</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">772349.68769999978</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">157535.56262000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2940.0987500000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">106775.54202999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10562.343349999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">305083.39658</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98423.738190000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15510.624080000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6378.8928900000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">259.47201000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66456.684940000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1263.3287599999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1145.24899</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14.75451</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">942352.99821999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">152852.60399999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9082.5846600000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">200732.59030000004</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13297.45766</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">394452.96623999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92478.161059999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15970.873220000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5286.0376000000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">284.76461999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">55762.582719999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">994.89413999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1144.7775199999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12.70448</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1000771.1373600002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">161151.24818</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5559.8479499999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119429.54531000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10248.25877</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">530925.87574000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94686.202019999982</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17501.058209999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4368.4781100000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">429.85821000000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54878.718489999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">322.13481999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1238.1399000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">31.771650000000001</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2014</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1039419.97292</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">160648.69947000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3160.7540600000066</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">127870.14371999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11351.09447</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">550696.60155000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103519.86897999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18221.886760000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4046.0603500000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">196.65810999999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">56483.436779999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1421.8259499999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1722.8230899999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">80.119630000000001</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2014</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1106518.7923599994</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">219371.21948999984</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">9461.8844199999876</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">220738.83360999989</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">14165.62825</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">474359.27876000002</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">93038.948430000019</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">20438.918519999992</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">3830.901549999995</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">791.51549000000045</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">47617.599119999999</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">371.16579000000098</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">2280.4126400000005</Data></Cell>
    <Cell ss:StyleID="s175"><Data ss:Type="Number">52.486290000000039</Data></Cell>
    <Cell ss:StyleID="s203"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:Index="19" ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">996484.07267999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">194662.84827000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">5448.5252099999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">103735.31015</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">36992.402990000002</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">479624.55359999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">88356.449640000006</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">21940.253649999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4210.4347999999991</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1199.3183999999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">56094.951939999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1413.6946799999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2747.28629</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">58.043059999999997</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">733649.14874999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">159675.26708999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4414.7654199999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">140978.94950000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11131.04247</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">276532.73862999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">74340.130080000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13535.155620000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3020.6852200000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">131.97973999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">45245.228459999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1270.2688299999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3327.2624500000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">45.675240000000002</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1175099.2091300001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119244.23836000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">91426.835909999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">454695.41629999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12424.392189999997</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">352880.42306</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">81568.075639999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13933.661149999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3086.6679000000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">194.85593000000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">41941.878170000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1124.2244100000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2527.4670700000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">51.073040000000006</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1116601.0375100004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">139472.52673000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-9961.7100499999924</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">246084.26793000009</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9490.0736300000008</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">556227.58597000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92297.735909999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19411.905100000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4929.1637499999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">233.30579999999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54638.712630000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1220.6978499999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2527.8163799999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">28.955879999999976</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">719109.70382000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">166541.42565999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-58685.255389999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">45648.405170000005</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10510.782859999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">384403.72899999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">93799.487900000022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14217.600559999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4344.4671800000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">225.51099000000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54994.705189999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1153.6194900000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1939.4634600000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15.761750000000019</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1156664.0168999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">175253.27328999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">25068.87959</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">359640.87057000003</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13537.905090000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">413724.19145999983</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92623.274439999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15030.031949999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5309.9289000000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">237.51405999999983</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">53836.689459999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1069.9856299999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1324.1926500000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7.2798100000000057</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1277975.1958399999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">187738.53634999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15686.913860000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">303021.74206000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9427.3820699999906</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">573510.02690000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">99756.202700000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16622.589830000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6740.033730000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">248.01474000000022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">63024.442210000052</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1163.54754</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1028.9831899999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6.7806599999999744</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">984057.73539000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">174946.79669000022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">935.3754299999913</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">159859.45467000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9876.4962200000009</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">442213.77048000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">105599.98409999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16274.746039999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6891.5672700000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">225.02055999999973</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64897.745729999973</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1246.2550400000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1080.5065700000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10.016590000000026</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">951208.78479000041</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">166012.66211999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9732.3425099999877</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">223878.81806000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13230.090910000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">353827.77074000024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97964.642529999954</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16424.470539999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6117.6671099999976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">291.18495000000024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">61815.124609999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">835.10662999999897</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1067.2661199999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11.637959999999977</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1112147.8705999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">173056.03235999984</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4954.448910000021</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">157047.81447999994</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9643.6590599999909</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">585430.79115999979</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">101394.01668000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17002.92872</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4595.8961800000025</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">303.66342999999978</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">56551.832549999956</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">914.26801999999952</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1207.7800599999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44.738990000000022</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2015</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1194732.7992700001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">180756.25242</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3340.4315699999893</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">206843.92673999997</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11219.77483</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">606325.48702999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">106710.89584000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18580.473900000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3708.1026999999954</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">279.13308000000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54212.854910000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">832.44699000000026</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1851.4368600000032</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71.582399999999964</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2015</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1178275.5345799988</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">246724.36726999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">9819.3840700000055</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">239087.44130999903</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">14530.635580000013</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">485640.07190999982</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">98511.350109999912</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">20840.984360000006</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">4170.8608200000044</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">889.78493999999989</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">54312.648610000091</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">1212.0331400000007</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2470.1784699999989</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">65.793990000000051</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s206"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1085276.9742799997</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">210562.94912999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">6205.8766500000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">118364.29090999998</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">42320.576739999997</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">520417.71441999997</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">94909.172480000008</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">23389.548409999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4337.3069500000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1180.29583</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">59376.223429999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1348.4418500000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2820.5273900000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">44.050090000000004</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">758735.71315000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">175859.31161999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7219.3382799999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">194004.60341000004</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9795.4717399999899</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">233565.13634</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">80080.029590000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13194.931870000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2884.1545599999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">124.72754999999981</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">37174.977439999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1107.4915099999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3676.7263599999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">48.812879999999993</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1203903.3511100002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">136658.53927000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90555.374130000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">482531.84464999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15154.28348</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">325674.94300999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">83821.104249999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16332.222800000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3582.0108299999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">256.56984000000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">45540.686270000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1093.3332800000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2658.3765399999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44.062759999999997</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1013767.2412500003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">164567.60406000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-64215.923369999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">230454.05651000005</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9182.5824500000035</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">485565.25771000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">97045.394220000017</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18276.692159999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4375.6867699999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">156.67528999999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64724.989869999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1035.9709800000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2568.6752300000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">29.579370000000026</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1047642.99785</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">181964.02815</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-3286.5769</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">195170.36168</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9908.7258800000109</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">488574.26496</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">99237.73328999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13621.278740000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4880.4085800000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">168.3916100000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54530.981159999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">970.77137000000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1889.7067000000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12.922629999999998</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1363736.5297499998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">193627.06677999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">31501.129209999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">492724.43815999985</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13941.48827</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">447302.09512000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">102341.21582000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15700.011199999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5621.1335399999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">291.24538000000018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58411.672820000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">961.22851999999955</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1290.0864299999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">23.718499999999988</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1200509.3216100002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">201070.98959000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13050.519320000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">340504.81763000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9503.4858700000041</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">448404.38711000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103384.98424000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16657.049399999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6664.0798799999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">285.96435999999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58803.73505000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">936.88460000000055</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1237.6556099999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4.7689499999999825</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1108826.6450099996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">188336.75670000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2421.7705800000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">296347.58061999985</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13301.649719999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">419685.99344999983</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103464.51849000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15403.513379999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5975.9574200000015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">208.49729000000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">61767.251389999983</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">944.29570999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">959.62472999999864</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9.2355299999999989</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1043084.9627700003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">186469.91633999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11001.252349999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">233883.87580999994</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15663.062340000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">392892.07426000026</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">107921.51657000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18048.10616000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6078.7742400000025</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">303.75585999999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">68632.31604000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">952.19502999999929</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1217.1406100000031</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20.977160000000005</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1281414.8131800003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">192268.88887999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6041.2700899999936</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">238509.54608000044</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9648.3981299999959</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">646005.61606999964</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">104871.11053999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16543.140349999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5030.1433299999981</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">440.27288000000033</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">59745.754779999974</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">959.07275000000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1307.0868299999981</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44.512470000000029</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2016</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1060268.3015899998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">196331.69188999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3252.0112500000059</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">170576.26805999986</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9404.7266299999992</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">494609.59891</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">107738.98760999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18886.981090000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3639.4477999999972</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">767.76526999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">52361.925600000024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">756.75783000000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1883.6878500000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58.451799999999992</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2016</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1179896.8633399999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">265663.36830999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">9439.3664400000016</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">228779.40932999999</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">21434.879010000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">466000.12517999997</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">105163.04918000006</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">22951.950639999985</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3905.147210000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">765.90003000000024</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">52149.017120000004</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">986.93171000000086</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2635.7071599999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">22.012019999999961</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1256934.1279600004</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">237382.54694</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4913.9094800000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">217158.76003999999</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">56109.413789999999</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">550522.82460000005</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">99216.044999999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">23990.474690000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4107.8475499999995</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">839.30914000000007</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">58301.358959999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1152.08708</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3194.5283599999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">45.022330000000004</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">861331.69508000021</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">188282.84646999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7440.2648799999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">190816.21268999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9310.3993499999997</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">329900.16204000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">86306.451979999983</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14899.527739999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2839.0102800000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">111.51158999999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">25867.231369999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1140.80027</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4362.7561200000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54.520300000000006</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1277089.7300899995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">147452.49451999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90053.198050000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">469234.80766999995</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8829.6115100000097</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">389199.92765999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">84766.504960000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14371.63875</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3413.8116899999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">99.768030000000024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65730.164269999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1037.8210200000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2853.1532599999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46.828699999999984</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">969104.04016000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">172674.67274000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-60805.876340000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58934.536900000101</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">7747.7344599999897</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">593061.31770999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103857.14429000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18992.965089999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5315.5394600000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">194.96026000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65477.958590000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1074.5170499999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2546.6977300000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">31.872220000000002</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">902813.34661000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">202059.86505000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-23148.62743</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">91567.315969999996</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8100.7145100000098</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">454265.36911999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">96036.007399999973</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14492.29813000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4830.1199400000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">130.26043999999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">51478.078199999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1029.9394600000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1944.3101999999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27.695620000000023</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1213937.6686200004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">208569.30736000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">34448.870589999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">360383.41578000004</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13808.052540000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">399849.93424999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">108627.00988999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16489.513519999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5294.8979599999975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">286.43887000000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64273.670509999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">808.81088999999963</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1401.2293399999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-303.48288000000002</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1219297.9388400004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">225483.29537000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12939.367520000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">237399.62896000018</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8839.140990000009</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">532012.73785000015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">108339.94360000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16515.788969999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6609.5032900000024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">238.65499</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">68731.085100000026</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">934.09753999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1248.1941300000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6.5005300000000137</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">960788.27471000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">207158.79348000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2225.4392399999947</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">148426.37387999991</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8498.6170000000002</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">397981.80900000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">106841.42618999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16162.804920000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6079.6820300000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">286.59911999999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64988.113870000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">883.59079000000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1248.2832599999979</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6.7419299999999929</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1084490.1544599999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">206057.70675000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9291.4051400000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">163839.02437999984</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14915.77788</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">482209.90992000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">112745.11344000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17470.909439999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6600.0748699999976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">255.59999000000022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">68847.081350000022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">966.5502100000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1277.6771500000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13.323940000000002</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1333346.4014199998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">211565.73770000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5793.1283900000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">279974.70415000012</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10333.029590000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">640073.70883999963</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103475.51424</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17475.597699999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4234.9944399999977</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">391.88114999999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">57763.723279999969</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">783.78938999999878</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1435.6514499999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">44.941099999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2017</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1144488.3344099999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">214749.3030499997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2630.7301700000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">175500.70182000013</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9342.2087299999894</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">539833.21247000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">115000.49662999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19509.465460000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3960.7768400000036</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">383.36429000000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60529.363240000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1047.2143600000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1926.3827899999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">75.114559999999997</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2017</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1375481.12148</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">292252.10726000025</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">8365.4495100000058</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">244124.00191999969</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">22676.200560000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">613801.71912000014</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">106617.88742000007</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">22740.180430000008</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">4250.1726700000017</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">887.98552000000007</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">56712.85880999994</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">560.11880999999869</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2433.9757899999991</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">58.463659999999997</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1299278.5558300002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">245639.02418000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4766.5944400000008</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">186365.70659999998</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">63007.157979999996</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">610228.47216</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">96971.954230000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">23248.763850000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3872.5606000000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">893.61222999999995</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">60347.348450000005</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">920.62381999999991</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2973.3224700000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">43.414819999999999</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">949023.92823999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">215022.92674</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7650.3769599999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">182513.16572000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8692.9122200000056</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">379152.74909000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89887.018380000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14545.611189999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3922.2778800000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">242.33186000000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">42985.588289999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1123.7005500000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3244.9459199999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">40.323439999999998</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1141633.3401000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">166559.74513999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64542.718059999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">384945.84562000004</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10980.153249999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">348694.55948</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89049.471180000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14410.931960000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3803.4012799999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">160.54834999999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54516.398739999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">994.30123000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2935.8083500000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">39.457460000000005</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1172787.9853999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">204282.74629000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-61647.444349999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">245936.74189999996</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10810.532090000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">581174.74130999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103971.94753999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19362.805950000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4431.3667100000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">170.80097999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60221.384050000015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">993.25640999999973</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3042.3028399999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">36.803679999999993</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1043849.8800599996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">228359.24741999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-17953.146129999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">137652.95103000005</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">11247.72986999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">500782.86415999982</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">102967.19875</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14838.124950000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4924.4636300000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">279.21616000000017</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58181.869720000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">887.20052000000044</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1670.2605500000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11.899429999999994</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1334734.4715799997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">245672.44097000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">24769.55776</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">332179.17606999987</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16891.780540000007</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">509433.79871000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">111336.70194999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16992.903869999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6405.4613699999973</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">229.91017999999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">68596.421410000024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">966.91637999999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1253.0597599999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6.3426100000000147</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1406527.6280700003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">252835.60317000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16673.867500000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">300361.8856900002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12077.177649999991</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">621573.7964100003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">109802.31734000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17985.89202000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6250.5961899999975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">272.41540999999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66487.037199999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">897.48195999999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1301.9081199999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7.6494100000000032</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1097912.5024799996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">240388.2175</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1380.0720300000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">188045.05902999986</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">10560.610090000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">451328.3294899998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">112083.17072000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17684.234640000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6507.4715300000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">390.70191000000017</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">67505.265110000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">843.48225999999977</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1192.7872900000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3.1008800000000045</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1159417.2898699997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">231367.40164999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8099.7697999999973</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">184505.33635</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16836.826430000008</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">503924.38592999981</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">114891.56851999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18658.365829999984</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6261.1393200000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">304.72002000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">72881.425860000018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">633.03616000000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1029.1757799999975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">24.13822</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1373997.6502600003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">233943.09636000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5123.3450899999962</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">261920.85175000009</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13225.551469999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">664878.86909000017</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">106013.97325</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19588.4015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4690.1806200000046</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">329.72948999999977</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">62056.342179999949</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">880.23290999999926</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1313.9301600000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">33.146389999999982</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2018</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1310532.4992000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">246343.31759999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2448.8782700000033</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">179836.74770999991</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14304.69452000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">655547.9279800005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">118867.27875999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20853.905939999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4490.2854399999978</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">380.42547999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64926.185850000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">991.49718000000155</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1495.9454900000021</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">45.408980000000014</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2018</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1404401.2398699997</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">328630.56784999988</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">8080.9510300000011</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">253398.34215999985</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">20644.701079999984</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">593212.34414999967</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">111171.65727000021</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">22794.469570000023</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">4146.1655000000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">909.38114000000019</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">58233.413090000031</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">939.95771999999886</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2181.6425599999989</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">57.646749999999997</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1300871.2386260645</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">276285.47254000005</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3682.22928</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">171430.01760606433</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">65459.206859999998</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">602917.65549000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">97202.800430000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">23542.407380000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3819.9164500000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1046.9067399999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">51164.507560000005</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">892.18206999999995</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3382.5144599999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">45.421759999999999</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1016480.3000099999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">237368.50229999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6594.5348000000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">195983.20627000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9618.1947699999964</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">410003.00721000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94937.565229999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16241.11591</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3790.0797299999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">193.49651</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">37369.875429999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1269.1330900000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3075.41534</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">36.173419999999993</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1243167.46328</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">189967.89765000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">75273.929889999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">363529.05585999996</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">19507.999650000005</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">405635.19234999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">91811.906679999971</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16906.227039999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4081.5548200000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">190.97372999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">72415.90548999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1102.4860000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2714.8829500000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">29.451170000000012</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1234209.92561</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">227297.46070000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-51160.29593</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">232717.84677000003</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12387.329299999998</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">626735.45639000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103454.94481</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20679.661829999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4317.2369100000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">161.55022999999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54020.036490000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1148.3144600000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2426.1853699999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">24.19828</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1090811.8548399999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">257270.76157999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-25218.67627</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94712.446389999968</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14965.115969999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">546057.28919000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">108924.20772000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17132.969109999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5719.2751499999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">240.52792999999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">68092.682059999977</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1050.6191299999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1854.597870000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10.03901000000001</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1350881.1033699994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">272407.02427999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27128.521279999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">342829.32722000009</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">18850.155970000014</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">490982.88635999965</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">109301.30899</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16051.451290000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5466.8778900000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">296.68682000000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65069.020810000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1011.3</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1477.039129999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9.5033299999999876</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1425241.2142799997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">269152.51814000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20966.515210000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">322353.84111999988</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16734.402750000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">593476.32313000015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">108968.51239999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16404.24336</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6029.1353799999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">326.42345999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">68667.605330000049</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">971.12191000000018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1163.5523800000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27.019709999999993</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1118765.3228900002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">258441.23531999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1572.9779500000029</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">163690.90213000012</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">20547.246590000002</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">456475.98848</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">118149.08744000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17344.35311</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6979.7547600000053</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">377.28983000000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">72930.20362</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">929.8928099999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1267.0354499999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">59.355399999999996</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1282828.4746499998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">250391.11950000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9638.9972400000024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">240283.31909999976</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13453.981439999998</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">559432.39500999975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">113300.66439999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16852.213400000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5653.4839499999953</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">241.29893000000015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71344.931629999934</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">991.66701000000069</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1222.2807100000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">22.122329999999987</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1440730.7490000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">261171.49316999959</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5190.0013799999952</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">218578.07633000024</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13222.70697999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">740389.1839200001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">111963.58981999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18010.811459999979</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4687.7366000000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">415.36500999999976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64777.895970000027</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">988.02682000000027</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1301.8416200000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">34.019920000000042</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2019</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1336951.3956700009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">255010.76284000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3101.8167900000067</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">162124.64563000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14619.242430000008</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">684780.24235000042</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">121520.62510000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19726.504430000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4945.1792199999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">394.80706000000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">68132.977810000055</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">762.40346999999883</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1778.4660399999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">53.722499999999997</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2019</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1495790.4295600001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">356537.28180999996</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">8920.0014699999992</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">285035.51892000006</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">26521.533129999996</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">625715.24288000015</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">107041.9570999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">20714.383710000009</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3859.7882300000042</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">860.76145999999994</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">57479.470819999937</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">1020.4737699999996</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2038.0712300000005</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">45.945029999999967</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1396011.0445900001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">291885.56637999997</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4911.3972800000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">188636.16988999999</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">69796.69584</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">644181.57264999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">99552.753629999992</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">21953.57201</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3834.3765099999996</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1066.7000700000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">66367.601219999997</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1024.1028900000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2766.85052</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">33.685699999999997</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1122104.6149999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">252321.71103999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8847.0910500000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">178946.97155000002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">9846.1951700000027</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">497235.34896999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95651.466550000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14749.792230000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3831.7470600000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">234.89969999999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">55408.206109999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1834.8106099999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3159.6751800000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">36.699779999999997</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1133924.5274200004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">192811.17167000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">54438.556499999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">331849.84418999992</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">20794.501039999992</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">369774.67761000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95312.912800000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14927.233649999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3602.9161099999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">211.32126</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">47043.886869999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">526.41876999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2601.6204899999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">29.466460000000005</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">944809.89333999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">216152.33266999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-59007.974249999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">142119.18012999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12446.036549999997</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">460457.70037999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">87992.637079999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18249.334319999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4234.8082900000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">268.38204000000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">58423.225010000024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1041.1741700000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2414.0383499999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19.018599999999992</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">699175.23549000022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">235189.56767000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-25002.346590000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8369.5505000000194</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12676.428280000002</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">306625.37502000021</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">78148.47517000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13289.211620000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5063.9873299999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">203.67401000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">61987.662909999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">838.33730999999955</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1775.9607300000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9.3515300000000128</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1087116.8970899996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">250709.89535999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13125.606230000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">224094.62956</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">8741.2824999999993</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">412536.66181999969</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89580.654960000044</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13741.534180000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5471.7908399999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">332.79141000000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66887.622629999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">638.39571999999976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1249.9055500000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6.126329999999987</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1437270.49942</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">262183.31926999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3611.68615</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">188415.23261999994</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12741.210569999992</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">770016.23726999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103367.66753999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18467.887360000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6295.25684</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">379.1016799999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">69588.975829999981</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">913.34333000000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1287.1515199999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3.4294400000000023</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1255852.5417400005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">254640.0744000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">521.11916000000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">120295.73700000017</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13788.731969999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">644985.64930000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">117039.75787</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20856.281340000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7035.5751900000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">195.3953700000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">74250.94689000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">906.96024000000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1332.7176500000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3.595360000000015</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1289357.5180200001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">248469.78194000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7567.3176000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">192709.30993999989</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13820.639510000021</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">616922.44023000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">112613.60223000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16144.49850999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5968.0855000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">420.74522999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">72460.641199999925</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">969.05301000000065</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1269.6678499999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">21.735269999999989</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1528835.5691999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">258619.24640999985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19687.173350000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">291110.64253000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">13279.500590000003</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">740226.26109000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">114021.39286000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19570.458340000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4687.9493999999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">303.33704000000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">65114.603389999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">980.46758000000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1196.8376600000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">37.698959999999992</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2020</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1521868.0898000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">262810.58525</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17523.548489999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">315495.9178500002</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">14745.274409999996</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">720321.84263000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">106345.19952999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16616.496279999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3557.6138999999985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">593.6616499999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">60560.947570000055</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1154.8971599999984</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2107.1025</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">35.002580000000016</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2020</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1416654.1068099996</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">365608.52238999988</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">8123.1928700000044</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">204223.90900999974</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">32583.674329999983</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">617620.43940999988</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">99760.143230000016</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">19161.962359999983</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3375.674259999998</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">615.66425999999979</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">61841.056440000059</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">1056.7235300000011</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2636.0763799999991</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">47.068339999999971</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1312183.2463199999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">296935.67567000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4347.6266399999995</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">124249.47422</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">63758.207399999999</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">650436.06085999997</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">96547.248330000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">23301.353760000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3972.0392900000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">874.49504999999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">44096.694459999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1032.67281</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2587.82429</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">43.873539999999998</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">995764.10354999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">253534.14600999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7197.1626100000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">188615.06336</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12571.818569999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">377040.85975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">72743.444989999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12921.526330000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2481.76449</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">202.78851</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64441.838839999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1021.9535400000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2965.18696</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">26.549590000000002</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1399153.56152</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">196830.65973000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71543.443950000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">430916.05113999994</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">21323.849200000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">535382.72139999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">79493.776290000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14724.616129999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3816.0105200000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">169.32491999999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">40953.674190000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">965.51265999999964</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2997.0580299999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">36.86336</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1259924.5989000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">219430.45671000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-74602.818969999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">170777.10016000009</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15434.029090000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">716061.64160000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94705.612300000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20614.806329999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4677.82791</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">282.88007000000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89314.179560000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">519.15411000000029</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2688.8715200000015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20.858509999999995</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1134123.5979800001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">262086.2022700001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-50207.327379999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">134602.35559999995</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">19315.662469999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">577632.98309999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">96829.937479999964</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14302.581269999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4716.9565299999977</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">195.6843999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">71503.891490000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">846.20987999999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2279.7617699999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18.699100000000005</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1650679.49138</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">297855.32353999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">45113.535600000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">503393.44108000008</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">28541.104059999987</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">578157.70803999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">105915.53141999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17458.517370000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5246.9750600000025</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">285.75024999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66119.009149999969</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">917.95167999999967</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1667.5255299999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7.118600000000006</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1519603.4897799999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">294530.5483299999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15553.51707</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">255013.53305000009</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">21336.169270000009</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">708776.30492999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">115452.31574999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17626.987400000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5943.2348599999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">388.50192999999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">83127.884680000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">684.08615000000032</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1166.1859199999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4.2204400000000026</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1321924.1134000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">275836.06393000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-179.03887999999895</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">204344.04936999994</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15061.779979999988</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">604932.29648000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119618.14536000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17187.942729999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6680.9704800000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">448.18178000000029</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">76082.226889999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">833.35454000000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1075.0280199999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3.112719999999972</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1345539.48801</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">269764.3605999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10063.647210000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">256792.05961000008</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">24454.929090000005</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">560075.8683100004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">115934.09301</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18091.840689999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6339.7239500000032</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">448.84709999999961</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">81682.705100000021</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">837.60918999999944</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1046.8952200000026</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6.908930000000022</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1498581.4893699992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">272979.63421000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4717.9258999999984</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">170557.05098999993</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">24810.560580000012</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">814504.5272599993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">114075.87619000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17987.843760000022</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3967.9826199999975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">418.17926000000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">72156.986409999969</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">699.01619000000039</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1669.0084399999976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">36.897559999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2021</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1531303.5648000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">274999.32784999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2645.4968800000029</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">209873.56520999991</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15836.727859999985</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">816061.84389000037</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">117691.02776000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19258.835919999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3793.9096400000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">497.97006999999985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">67948.49906000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">582.00058000000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2080.9744600000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">33.385619999999996</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2021</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1714532.6717999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">390546.38680999994</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">7176.357210000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">255454.51780000012</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">27398.570250000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">831074.00644999975</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">107701.12675</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">21360.236310000004</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3683.9574099999963</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">939.25200999999981</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">65851.588360000009</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">1129.9817799999994</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2181.9187300000003</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">34.771930000000019</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1594229.6744599999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">335801.66102999996</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">6037.0194000000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">175939.12357</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">80981.255599999989</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">793603.56852999993</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">96812.071949999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">24040.687910000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3658.8139500000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">836.07015000000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">72581.376499999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">988.74883</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2920.1435499999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">29.133490000000002</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1245973.5864500005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">272777.80926999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10691.249750000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">204234.84254999997</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">12626.366320000008</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">574714.22727999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90010.060830000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15138.709389999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3424.2424599999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">216.50431999999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">57448.875349999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1060.0292999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3606.9865300000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">23.683099999999996</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1585337.8695</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">206953.61446000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">94327.957619999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">561202.31121000007</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">22352.277149999991</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">515941.29844000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">92614.777239999981</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14881.272120000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3174.8458599999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">219.40840999999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">69294.635200000019</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1031.8661800000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3321.522289999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">22.083320000000008</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1405974.9449499999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">246807.39306000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-116297.15976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">181540.43116000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16570.445800000012</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">853271.02997999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119625.36810000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19669.880799999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5256.7486699999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">292.79164000000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">75610.58067000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1063.9758399999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2537.1134000000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">26.345589999999998</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1368260.6344999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">286769.52536000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-19629.226780000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">218559.93664</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">20842.14078999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">660745.32784000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">101219.19979000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17735.790239999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4800.0319700000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">400.72752000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">73575.928589999967</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1062.2197799999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2166.2748000000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12.757960000000006</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">2045085.69258</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">320813.62553999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">49279.717950000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">710337.93848000013</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">25195.743099999992</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">723901.63147999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">111153.13769999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18178.930100000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5803.4929600000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">352.96571999999975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">73619.032619999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5034.0354000000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1406.6691400000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8.7723899999999997</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1643804.97077</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">314565.74200999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13150.331079999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">320329.34569999977</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">23300.220320000022</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">749317.78951000026</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">114474.24648000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17300.687200000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5566.7889399999976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">374.69169000000039</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">87255.205180000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-3125.6616600000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1281.0177199999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14.566600000000006</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1379628.1466599999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">289866.21282999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1139.4434299999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">247125.81256000022</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">15927.158359999985</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">599499.52365999983</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">111666.78592999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16153.214320000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5937.9054100000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">302.11918999999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90123.547110000014</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">827.1715499999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1041.3555899999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17.896720000000002</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1736361.1835399994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">306468.99257000018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10673.719690000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">446328.97376999975</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">29345.105819999993</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">708202.43367999932</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">112640.61494000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20207.331409999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6030.8904299999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">391.78071999999975</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">93900.043909999964</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">948.00643000000059</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1198.7129200000018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">24.577249999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1629284.40286</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">299754.38594999979</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4554.6039399999972</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">261620.52992000006</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">18761.655780000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">827725.09494000056</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">110953.31028999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">22868.802500000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4565.1330799999978</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">380.46484000000032</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">75946.860130000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">949.38734999999963</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1176.3725399999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27.801599999999976</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2022</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1638122.8080599997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">289071.63490999985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2894.5607100000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">237558.32181000005</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">19536.22878999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">874505.48111999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">114641.34756999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20234.799889999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3731.3655700000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">464.6304199999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">72953.932539999965</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">739.9119199999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1755.9614100000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">34.631400000000021</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2022</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1676638.2366400005</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">412195.39285000035</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">7066.8864200000016</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">298573.54032000015</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">29672.209800000011</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">718110.89128999994</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">109780.93099000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">26098.939909999997</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3928.2382700000035</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">800.90959999999961</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">67060.131920000073</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">980.89775999999972</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2346.05359</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">23.213920000000012</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1845324.0515333328</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">375455.95727999997</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">6366.9729900000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">262699.38459333335</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">93512.980459999992</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">898973.04238</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">105380.2613</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">29498.584280000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">4129.5103300000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1042.5038999999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">64668.244420000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1045.18021</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2524.34762</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">27.081769999999999</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1317969.0912633338</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">265949.00996000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11449.557909999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">249062.96483333333</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">16147.660109999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">587674.77855000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">93328.167850000013</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17674.652399999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2786.8740599999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">266.43912999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">70345.38195000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1120.6056099999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2148.1635999999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14.8353</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1685620.4602233332</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">200348.49490999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103750.07441</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">590019.31744333333</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">27953.776180000008</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">565981.14009999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">95613.269309999974</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">30778.064289999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2848.6536100000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">257.05925999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64550.334560000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">888.64240000000041</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2611.9196800000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19.71407</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1424301.2526199999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">219522.65012000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-129033.95823</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">148472.91175999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">29327.953259999991</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">891444.00520000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">109380.70287000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">64664.491330000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4151.4192100000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">315.61086999999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">82939.04611000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1166.0533799999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1937.6144699999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12.752270000000005</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1348623.6261200001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">258070.08204999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-51617.566449999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">185773.88385000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">29174.628110000016</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">734714.18640000012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">103237.84583000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2569.805419999987</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4345.5639699999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">314.89333000000033</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">79082.550819999989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1098.1658300000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1849.8005600000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9.7863999999999933</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">2354701.0429800004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">312206.33207000018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">57464.054469999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">939065.22612999985</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">33864.82996000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">808508.31413000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">116623.24644999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3826.3717100000085</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5374.702870000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">383.98287999999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">74968.699169999963</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1108.4686500000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1298.0996200000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">8.7148699999999959</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1814584.8221099998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">307910.15561999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9614.9368599999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">373790.94831000018</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">29194.212699999989</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">875687.99192000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">116778.06459000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6907.8917699999811</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5719.8289399999976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">368.5980800000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">86218.763210000034</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1075.7884199999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1312.4668599999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5.1748300000000018</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1460388.170489999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">285862.21002999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2110.3047000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">259036.86938999986</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">23626.266030000003</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">673881.45606999972</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">116322.0395999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">10178.677680000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6357.7933400000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">295.24374999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">80556.141809999943</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1111.4999399999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1047.2693100000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2.398840000000011</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1613485.0254999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">285123.41451000021</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13219.39338</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">336245.50992999983</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">36941.489899999979</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">712988.88347999949</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">119061.60943000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13323.673520000011</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5212.8945700000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">327.72856999999982</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88579.147720000023</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1110.4611300000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1343.0802899999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7.7390699999999928</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1944792.9750500002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">297943.49138999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5694.5998100000024</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">401679.52827000048</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">28852.211120000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">1001710.7734600001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">113171.728</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11631.190489999979</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4643.4495500000048</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">349.58039999999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">76799.448889999985</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1076.684129999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1222.9560299999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">17.333509999999993</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2023</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1837054.3119199998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">299145.9120999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3012.4459100000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">262008.47579999972</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">34683.799790000019</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">1017348.7078900003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">117863.69032999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16740.860440000026</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3876.5915999999938</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">558.63715000000036</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">79292.744749999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1111.9852300000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1365.3926300000028</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">45.068300000000015</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2023</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1915079.9996199999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">436177.8068299999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">6644.5846200000015</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">307847.04225</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">47872.098120000002</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">898202.45826000022</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">110777.41894000006</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">25248.29047</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">4039.716210000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">726.0765199999995</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">73903.589530000085</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">1220.1671400000007</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2388.9282999999969</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">31.822429999999994</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1905311.4182799996</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">342143.07688000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">7676.8039600000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">280598.84471999999</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">91921.639490000001</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">939778.17645000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">102952.96285</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">52461.113979999995</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3639.8657899999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">922.27993000000004</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">79432.946159999992</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1077.7752</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2680.9959199999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">24.93695</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s204"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1514490.0992099997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">280704.27502999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14051.052309999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">287502.17871999997</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">31194.372400000007</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">634809.19336999988</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98893.365050000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7755.7219500000028</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3229.0349900000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">173.48737</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">152321.71986000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1246.7741799999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2584.40751</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">24.516469999999998</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1575740.2124399997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">191948.48778000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">83941.038939999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">533302.16281000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">39625.751080000002</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">590331.38435999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">96346.664049999978</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12967.931649999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3767.6559899999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">269.95577000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20276.632149999976</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1087.7026100000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1861.4246800000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13.42057</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1343342.6022000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">224656.94192999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-249696.45657999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">255912.58676999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">34803.790370000002</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">899083.91608000034</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">107490.68738999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16944.580109999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4262.8089199999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">241.64318999999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">46475.787419999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1098.51404</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2053.9558199999992</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13.846739999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1542012.1623099993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">258834.28846999991</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-64357.969389999984</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">240597.93420000005</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">42630.965560000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">836864.20908999967</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">112354.88325</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">16882.365530000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4977.5522599999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">332.08472999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89964.054999999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1058.2772000000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1864.2484700000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9.267940000000003</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">2222277.6340000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">329991.77183000016</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">50957.358269999982</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">809346.76406999992</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">43993.404470000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">754050.57802000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">117070.79112000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18435.799290000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6081.4902400000019</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">356.61736000000008</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89812.846700000053</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1037.6577799999993</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1139.2561899999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3.2986600000000035</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">2081410.6153300004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">329763.76815999986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6904.6360700000223</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">689745.10713000013</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">41075.123300000014</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">796324.41285000043</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">113834.6565999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18005.039320000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5443.545189999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">307.6976599999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">77777.411660000027</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1030.6767800000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1193.7944000000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4.7462099999999916</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1618886.4784399997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">301361.80695000029</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">948.75726999998096</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">232357.24038999988</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">35631.009810000003</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">789094.73551999952</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">123958.83855000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19753.221750000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">7064.2557600000018</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">463.49576999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">106114.52315999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1076.6942399999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1047.5934999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14.305770000000004</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1824294.3133000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">299568.89880000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11488.44953</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">487476.11900000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">42452.266159999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">741310.00398000097</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">121202.4204</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19534.985909999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5421.2415499999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">355.38625000000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">93340.092550000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1086.4863799999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1035.9261200000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">22.036669999999997</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1867970.6234600001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">303835.51929000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3021.6842499999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">330207.55573999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">42779.470529999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">954814.27484000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">113718.68167000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">23081.040079999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4425.4581600000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">412.22246000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89537.518670000107</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">734.75689999999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1381.7123300000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20.728540000000002</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2024</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">1864388.3445199989</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">307180.28156999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2191.6298900000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">285135.03595999995</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">43399.463619999995</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">978630.59100999904</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">125110.8811</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">25713.829369999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4044.0131200000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">460.43410999999901</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">89687.479489999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1094.1999799999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1725.1447000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15.3606</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2024</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]"><Data
      ss:Type="Number">2033661.57281</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">456038.50585000002</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">8456.8546800000113</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">394312.75936000003</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">40227.228810000001</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">918157.55391000002</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">116884.75512999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">27220.458850000003</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3653.0632400000004</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">684.36770999999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">64243.800520000004</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">1159.4538700000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2596.4414500000003</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">26.329429999999999</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="String">-</Data></Cell>
    <Cell ss:StyleID="s200"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">2071845.55485</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">351596.36774999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">6710.5233499999995</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">306678.28636999999</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">74498.078900000008</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">1090006.4475399998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">105285.05542</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">27218.618010000002</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3476.0200099999997</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">960.17548999999997</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">101579.86006000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">1151.8507999999999</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2656.64536</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">27.625790000000002</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">1834415.8244900005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">336022.22961000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14344.61413</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">294087.81317000004</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">44221.761030000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">941811.72082000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98001.639569999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18622.910780000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3443.4000799999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">219.66759999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">75048.898620000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1216.0646399999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2246.9407200000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">22.406749999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">5105.7569699999995</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">1913092.2281200003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">231437.80742</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">109377.66863</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">602346.2448300001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">49102.721090000006</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">738573.98285000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">98711.969200000007</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15367.59492</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3448.3897099999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">166.94135999999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">56116.199359999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">741.91156000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2615.1584800000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15.27285</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">5070.3658599999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">1527287.64558</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">250482.49959999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-296966.17436</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">247468.38618999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">46010.268950000005</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">1070503.0814799999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">110392.58728000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">21856.393359999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4131.7575399999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">245.23402999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">61508.286060000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1060.7373500000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1943.81971</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">12.51891</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">8638.1262299999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">0.12325</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">1577840.1496100002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">321591.32049000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-70403.505250000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">214253.56412</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">42352.397420000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">822312.47679999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">112044.62821</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20056.625700000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4819.6508600000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">266.01469000000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">79196.098060000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1027.6591700000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1779.4639</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">9.8562199999999986</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">8641.6608400000005</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">19892.238379999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">2521451.96899</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">438427.71350000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">59260.235390000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">919291.98887</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">40389.260350000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">801856.1507</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">116929.16265000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18281.379559999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5380.7875300000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">302.86930999999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">87503.091889999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1051.42651</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1422.1770100000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13.231879999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">9715.1946500000013</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">21627.299190000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">1964697.3273899998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">400203.14012</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-7410.2209499999899</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">399371.48582</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">46772.473450000005</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">768162.45600000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">149169.35238999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18507.578579999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5693.5686299999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">347.55602000000005</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">88620.557430000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1042.1663900000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1237.59808</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2.871</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">9962.07827</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">83014.666159999993</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">1583197.6510900001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">363543.97469999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">-1859.19652000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">226658.86594999998</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">37347.174500000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">688648.79009000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">90718.712629999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18936.216329999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">6009.1064100000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">399.79336000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">96760.645730000004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1018.98563</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">874.5336400000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2.5375000000000001</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">10672.23661</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">43465.274530000002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">1901770.1747900015</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">363497.30833999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">13306.676730000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">487213.16781000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">39885.342520000006</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">667234.16590000107</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">166924.32678</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">19438.022850000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">5025.1609699999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">392.53377</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">87488.733650000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1068.76252</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1105.22901</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">11.704510000000001</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">9256.2164400000001</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">39922.822990000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">1971470.4872400004</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">370772.23833999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2633.6507799999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">345333.25838999997</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">37289.757490000004</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">972594.35446000006</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">66475.319770000104</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20709.372589999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">4254.0795099999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">436.23808000000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">96835.81237</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">520.15964000000099</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1173.2935400000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">20.679279999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">8555.2989200000084</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">43866.97408</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2025</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">2046385.8342200001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">364856.66726999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1913.6581800000099</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">231463.14924999999</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">42736.479619999998</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">1133331.5578399999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">124379.90978</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">24066.502980000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3459.2231099999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">472.64540999999997</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">78239.6733199999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">831.48905999999897</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1676.1850300000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">32.16581</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">7418.7783099999906</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">31507.749250000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2025</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">2291727.3344700006</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">530947.37864000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">8431.9075299999695</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">405899.29648000002</Data></Cell>
    <Cell ss:StyleID="s199"><Data ss:Type="Number">49184.309750000095</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">1017845.57398</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">113726.03068000001</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">23220.849269999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">3541.5480200000002</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">541.73375999999996</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">72793.543770000106</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">942.54521000000102</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">2286.3383699999999</Data></Cell>
    <Cell ss:StyleID="s198"><Data ss:Type="Number">31.351970000000001</Data></Cell>
    <Cell ss:StyleID="s201"><Data ss:Type="Number">6705.86067</Data></Cell>
    <Cell ss:StyleID="s200"><Data ss:Type="Number">55629.06637</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s188"><Data ss:Type="String">január 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">2108399.5611700001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">427684.47756000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">6549.8654299999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">253356.21734999999</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">66516.439549999996</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">1061863.04669</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">110065.39795</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">26438.797340000001</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">3897.8667799999998</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">898.40939000000003</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">88337.059640000007</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">927.49404000000004</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">2549.22876</Data></Cell>
    <Cell ss:StyleID="s190"><Data ss:Type="Number">35.511060000000001</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="Number">8865.3086999999996</Data></Cell>
    <Cell ss:StyleID="s204"><Data ss:Type="Number">50414.440929999997</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">február 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">1825285.9017699994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">372470.272</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">14859.23129</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">312098.34982</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">32688.001179999999</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">838716.65304999996</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">100701.77986</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">15804.20709</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3018.5407799999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">191.88982000000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">87402.544800000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">1208.9460800000002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3209.3216899999998</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">35.000059999999998</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">5365.2155000000002</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">37515.948750000003</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">marec 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">2068028.6976800002</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">260843.67065000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">126733.55533</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">714045.74063000001</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">42210.017479999995</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">705397.90708000003</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">99356.645829999994</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">18236.14489</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">3261.50252</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">255.66087999999999</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">52088.037079999995</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">931.46331000000009</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">2379.3044500000001</Data></Cell>
    <Cell ss:StyleID="s169"><Data ss:Type="Number">27.415569999999999</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">5913.72307</Data></Cell>
    <Cell ss:StyleID="s170"><Data ss:Type="Number">36347.908909999998</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">apríl 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s171"/>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">máj 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s171"/>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">jún 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s171"/>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">júl 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s171"/>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">august 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s171"/>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">september 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s171"/>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">október 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s171"/>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s202"><Data ss:Type="String">november 2026</Data></Cell>
    <Cell ss:StyleID="s184"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s171"/>
    <Cell ss:StyleID="s170"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s170"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s205"><Data ss:Type="String">december 2026</Data></Cell>
    <Cell ss:StyleID="s197"
     ss:Formula="=RC[1]+RC[2]+RC[3]+RC[4]+RC[5]+RC[6]+RC[7]+RC[8]+RC[9]+RC[10]+RC[11]+RC[12]+RC[13]+RC[14]+RC[15]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s199"/>
    <Cell ss:StyleID="s200"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s201"/>
    <Cell ss:StyleID="s200"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14" ss:StyleID="s207">
    <Cell ss:StyleID="s202"/>
    <Cell ss:StyleID="s167"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:Index="17" ss:StyleID="s208"><Data ss:Type="String">Zdroj: Finančná správa SR, Štátna pokladnica, Ministerstvo financií SR</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s209"><Data ss:Type="String">Poznámky:</Data></Cell>
    <Cell ss:StyleID="s210"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s211"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s212"><Data ss:Type="String">1. DPFO zo závislej činnosti je celkový výnos dane (vrátane odvodov do obcí, VÚC a neznížené o prostriedky prevedené na osobitný účel).</Data></Cell>
    <Cell ss:StyleID="s210"/>
    <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="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s212"><Data ss:Type="String">2. DPPO je vrátane daní platných do roku 1992, vrátane zabezpečenia dane a neznížená o prostriedky prevedené na osibitné účely</Data></Cell>
    <Cell ss:StyleID="s210"/>
    <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="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s212"><Data ss:Type="String">3. DPH je vrátane daní platných do roku 1992</Data></Cell>
    <Cell ss:StyleID="s210"/>
    <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="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s207">
    <Cell ss:StyleID="s212"><Data ss:Type="String">4. Mesačné výnosy daní sú vrátane sankcií.</Data></Cell>
    <Cell ss:StyleID="s210"/>
    <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="s214"/>
    <Cell ss:StyleID="s214"/>
    <Cell ss:StyleID="s215"/>
    <Cell ss:StyleID="s215"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s216"><Data ss:Type="String">* Údaje za roky 1995 až 2008 boli prepočítané konverzným kurzom 1 euro = 30,126 Sk</Data></Cell>
    <Cell ss:StyleID="s210"/>
    <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="s211"/>
    <Cell ss:StyleID="s211"/>
    <Cell ss:StyleID="s211"/>
    <Cell ss:StyleID="s211"/>
    <Cell ss:StyleID="s211"/>
    <Cell ss:StyleID="s211"/>
    <Cell ss:StyleID="s211"/>
    <Cell ss:StyleID="s211"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="9" ss:StyleID="s69"/>
    <Cell ss:StyleID="s217"/>
    <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">
    <Cell ss:Index="9" ss:StyleID="s69"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s169"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s218"/>
    <Cell ss:StyleID="s218"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="9" 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"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="9" ss:StyleID="s218"/>
    <Cell ss:StyleID="s218"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="9" ss:StyleID="s218"/>
    <Cell ss:StyleID="s218"/>
    <Cell ss:StyleID="s69"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"/>
    <Cell ss:StyleID="s210"/>
    <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"/>
    <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"/>
    <Cell ss:StyleID="s69"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s209"/>
    <Cell ss:StyleID="s210"/>
    <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"/>
    <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">
    <Cell ss:StyleID="s219"/>
    <Cell ss:StyleID="s210"/>
    <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"/>
    <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">
    <Cell ss:StyleID="s219"/>
    <Cell ss:Index="3" 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"/>
    <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">
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:Index="407" ss:AutoFitHeight="0">
    <Cell ss:StyleID="s216"/>
   </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>
   <Selected/>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>4</SplitHorizontal>
   <TopRowBottomPane>233</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>16</ActiveRow>
     <ActiveCol>26</ActiveCol>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>256</ActiveRow>
     <ActiveCol>0</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
