<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Author>Porubsky Marek</Author>
  <LastAuthor>Antalicova Jana</LastAuthor>
  <LastPrinted>2019-06-20T08:34:22Z</LastPrinted>
  <Created>2013-05-20T16:27:45Z</Created>
  <LastSaved>2024-09-24T16:04:25Z</LastSaved>
  <Company>Ministerstvo financií</Company>
  <Version>16.00</Version>
 </DocumentProperties>
 <OfficeDocumentSettings xmlns="urn:schemas-microsoft-com:office:office">
  <AllowPNG/>
 </OfficeDocumentSettings>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>16440</WindowHeight>
  <WindowWidth>29040</WindowWidth>
  <WindowTopX>32767</WindowTopX>
  <WindowTopY>32767</WindowTopY>
  <TabRatio>816</TabRatio>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
  <DisplayInkNotes>False</DisplayInkNotes>
 </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="s57" ss:Name="normálne_dane pre rozpocet 2006-2008_JUN2005_final">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s58" ss:Name="normálne_dane pre rozpocet 2006-2008_JUN2005_final 2">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s59" ss:Name="normálne_dane pre rozpocet 2006-2008_JUN2005_final 3">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s60" ss:Name="normálne_IFP_DANE_20081103">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial CE" x:CharSet="238"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m2414065133876" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065133896" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065133916" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065137888" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065128816" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065137216" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065130180" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065120752" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065120792" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065120416" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065120436" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065126800" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065126820" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065135536" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="m2414065135556" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s61">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
  </Style>
  <Style ss:ID="s62">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
  </Style>
  <Style ss:ID="s63">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
  </Style>
  <Style ss:ID="s64" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="12" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s65" ss:Parent="s57">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
  </Style>
  <Style ss:ID="s66" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s67" ss:Parent="s57">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s68" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s69" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s70" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s71" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s72" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s73" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s74" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s75" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s76" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s77" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s78" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s79" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s80" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s81">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s82">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s83">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s84" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s85" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s86" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s87" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s88" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s89" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="4"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s90" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s91" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s92" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s93" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s94" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s95" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s96" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s97" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s98" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s99" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s100" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <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="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s101" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s102" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s103" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s104" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s105" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s106">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s107" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s108" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s109" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s110" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s111">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s112" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s113" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s114" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s115" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s116" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s117" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s118" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s119" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="9"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s120" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="9"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s121" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s122" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s123" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s124" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s125" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s126" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s127" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s128" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s129" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s130" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s131" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s132" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s133" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s134" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s135" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s136">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s137" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s138" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s139" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s140" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s141" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s142" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s143" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s144" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s145" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s146" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s147" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s148" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s149" ss:Parent="s57">
   <Alignment ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s150" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s151" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s152" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s153" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s154" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s155" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s156">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <Interior/>
  </Style>
  <Style ss:ID="s157" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s158" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s159">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s160" ss:Parent="s60">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s161" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s162" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s163" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s164" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s165" ss:Parent="s60">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s166" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s167" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s168" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s169" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s170" ss:Parent="s60">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="3"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s171" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s172" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s173" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s174" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s175" ss:Parent="s60">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="3"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s176" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s177" ss:Parent="s60">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s178">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s179">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s180">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s181">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s182" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s183" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s184" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s185" ss:Parent="s60">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Color="#FF0000"/>
   <Interior/>
  </Style>
  <Style ss:ID="s186" ss:Parent="s60">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s187" ss:Parent="s60">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="11"/>
   <Interior/>
  </Style>
  <Style ss:ID="s188">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s189">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s190">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s191" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s192" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s193" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s194" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s195" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s196" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s197">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s198">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s199" ss:Parent="s58">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s200" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s201" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s202" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s203" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s204" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s205" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s206" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s207" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s208" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s209" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s210" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s211" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="4"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s212" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s213" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s214" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s215" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s216" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s217" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s218" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s219" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s220" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s221" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s222" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s223" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s224" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="4"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s225" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s226" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s227" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s228">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Italic="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s229">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s230" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s231" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s232" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s233" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s234" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s235" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s236" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s237" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s238" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s239" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s240" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s241" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s242" ss:Parent="s57">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s243" ss:Parent="s57">
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s244" ss:Parent="s57">
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s245" ss:Parent="s57">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Color="#FF0000"/>
   <Interior/>
  </Style>
  <Style ss:ID="s246" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Color="#FF0000"/>
   <Interior/>
  </Style>
  <Style ss:ID="s247" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s248" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s249">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s250" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s251" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s252" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <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="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s253" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s254" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s255" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s256" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s257" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="8"
    ss:Color="#FF0000"/>
   <Interior/>
  </Style>
  <Style ss:ID="s258" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s259" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Color="#FF0000" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s260">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s261" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s262" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s263" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s264" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s265" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s266" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s267" ss:Parent="s60">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s268" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s269" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s270" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s271" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s272" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s273" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s274" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s275" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="4"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s276" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s277" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s278" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s279" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s280" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s281" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="4"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s282" ss:Parent="s58">
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s283">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Italic="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s284" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s285" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s286" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s287">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s289" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="0.000"/>
  </Style>
  <Style ss:ID="s290" ss:Parent="s60">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s291" ss:Parent="s60">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s293" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Color="#FF0000"
    ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s294" ss:Parent="s60">
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s295" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s296" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s297" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s298" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s299" ss:Parent="s60">
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="11"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s300" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s301" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s302" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s303" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s304" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s305" ss:Parent="s59">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s306" ss:Parent="s59">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s307" ss:Parent="s59">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s308" ss:Parent="s59">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s309" ss:Parent="s59">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s310" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s311" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s312" ss:Parent="s57">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Italic="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s313" ss:Parent="s57">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Italic="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s314">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#808080" ss:Italic="1"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s315" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s316" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s317" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="9"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s318" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="9"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s319" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s320" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s321" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s322" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s323" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="4"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s324" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s325" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s326" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s327" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s328" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s329" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="9"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s330" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="9"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s331" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s332" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="6"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s333" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s334" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss"/>
   <Interior/>
  </Style>
  <Style ss:ID="s335" ss:Parent="s57">
   <Alignment ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s336" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s337" ss:Parent="s57">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Italic="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0000"/>
  </Style>
  <Style ss:ID="s338" ss:Parent="s60">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s339">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s340" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s341" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s342" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s343" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s344" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s345">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"
    ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0.000"/>
  </Style>
  <Style ss:ID="s346" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s347" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <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="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s348">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#FF0000"/>
   <NumberFormat ss:Format="#,##0.0000"/>
  </Style>
  <Style ss:ID="s349">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#808080"
    ss:Italic="1"/>
   <NumberFormat ss:Format="#,##0.0000"/>
  </Style>
  <Style ss:ID="s350" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s351" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s352" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s353" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s354" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s355" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s356" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Italic="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s357" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s358" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s359" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s360" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s361" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s362" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s363" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s364" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s365" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s366" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s367" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="0"/>
  </Style>
  <Style ss:ID="s368" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s369" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s370" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s371" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s372" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s373" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s374" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s375" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s376" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s377" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s378" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s379" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s380" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s381" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s382" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s383" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s384" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#A6A6A6" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s385" ss:Parent="s58">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s386" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s387" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s388" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s389" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s390" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s391" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s392" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s393">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s394" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s395">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s396" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s397" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s398" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s399" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s400" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s401" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s402" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s403" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s404" ss:Parent="s60">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="9"
    ss:Bold="1"/>
   <Interior ss:Color="#BFBFBF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s405" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s406" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s407" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s408" ss:Parent="s60">
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s409" ss:Parent="s60">
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s410" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s411" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s412" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s413" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center"/>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="12" ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s415" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s416" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s417" ss:Parent="s58">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s418" ss:Parent="s60">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
  </Style>
  <Style ss:ID="s419" ss:Parent="s57">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:Indent="2"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s420" ss:Parent="s57">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s421" ss:Parent="s59">
   <Alignment ss:Vertical="Center"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial Narrow" x:Family="Swiss" ss:Size="9"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="ESA2010_sept24">
  <Table ss:ExpandedColumnCount="36" ss:ExpandedRowCount="186" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s61" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="13.5">
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="239.5"/>
   <Column ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="69" ss:Span="6"/>
   <Column ss:Index="9" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="56.5"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="249"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="69" ss:Span="1"/>
   <Column ss:Index="13" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="69"
    ss:Span="4"/>
   <Column ss:Index="18" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="37"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="263"/>
   <Column ss:StyleID="s63" ss:AutoFitWidth="0" ss:Width="69" ss:Span="1"/>
   <Column ss:Index="22" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="69"
    ss:Span="4"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s64"><Data ss:Type="String">Prognóza daňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - september 2024</Data></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:Index="10" ss:StyleID="s413"><Data ss:Type="String">Vplyv legislatívnych zmien na prognózu daňových príjmov VS - nová legislatíva (ESA2010, v tis. EUR) - september 2024</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s64"><ss:Data ss:Type="String"
      xmlns="http://www.w3.org/TR/REC-html40"><B>Prognóza daňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - september 2024 <Font
        html:Color="#33CCCC">(bez vplyvu novej legislatívy)</Font></B></ss:Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data></Cell>
    <Cell ss:StyleID="s67"/>
    <Cell ss:StyleID="s67"/>
    <Cell ss:StyleID="s67"/>
    <Cell ss:StyleID="s67"/>
    <Cell ss:StyleID="s67"/>
    <Cell ss:StyleID="s67"/>
    <Cell ss:StyleID="s67"/>
    <Cell ss:Index="10" ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data></Cell>
    <Cell ss:StyleID="s67"/>
    <Cell ss:Index="19" ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s68"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="String">Skutočnosť</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:MergeAcross="4" ss:StyleID="m2414065133876"><Data ss:Type="String">Prognóza</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:StyleID="s315"><Data ss:Type="String">Skutočnosť</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:MergeAcross="4" ss:StyleID="m2414065133896"><Data ss:Type="String">Prognóza</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="String">Skutočnosť</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Odhad</Data></Cell>
    <Cell ss:MergeAcross="4" ss:StyleID="m2414065133916"><Data ss:Type="String">Prognóza</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s72"/>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2022</Data></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s382"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s383"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s383"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s399"><Data ss:Type="Number">2027</Data></Cell>
    <Cell ss:StyleID="s396"><Data ss:Type="Number">2028</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s72"/>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2022</Data></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s382"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s383"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s383"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s399"><Data ss:Type="Number">2027</Data></Cell>
    <Cell ss:StyleID="s396"><Data ss:Type="Number">2028</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s72"/>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2022</Data></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s382"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s383"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s383"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s403"><Data ss:Type="Number">2027</Data></Cell>
    <Cell ss:StyleID="s396"><Data ss:Type="Number">2028</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">8359144.9554199995</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9457643.3008853067</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9991866</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10757892.009010712</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">11240971.269846965</Data></Cell>
    <Cell ss:StyleID="s350" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">11700101.179037254</Data></Cell>
    <Cell ss:StyleID="s397" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">12254591.322813582</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">31153.009010712121</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">1730.2698469640345</Data></Cell>
    <Cell ss:StyleID="s350" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">-10958.820962744627</Data></Cell>
    <Cell ss:StyleID="s397" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">-38085.677186419154</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">8359144.9554199995</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9457643.3008853067</Data></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9991866</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10726739</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">11239241</Data></Cell>
    <Cell ss:StyleID="s350" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">11711060</Data></Cell>
    <Cell ss:StyleID="s397" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">12292677</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb *</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4125684.1419600002</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4662099.9692753078</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4760720</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5165699</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5406611</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5724988</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">6047504.7279947912</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-10561</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-20602</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-22091</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-24367.272005208331</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4125684.1419600002</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4662099.9692753078</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4760720</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5176260</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5427213</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5747079</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">6071872</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">3967510.5436400003</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">4534642.9692753078</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">4619214</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5004411</Data></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">5243335</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5562560</Data></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">5881880.7279947912</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-2687</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-11186</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">-12432</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">-14436.272005208333</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3967510.5436400003</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4534642.9692753078</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4619214</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5007098</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5254521</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5574992</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5896317</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">158173.59831999996</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">127457</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">141506</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">161288</Data></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">163276</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">162428</Data></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">165624</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-7874</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-9416</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">-9659</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">-9931</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">158173.59831999996</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">127457</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">141506</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">169162</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">172692</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">172087</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">175555</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data ss:Type="Number">524915.69833999989</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data ss:Type="Number">1139848.2456872247</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data ss:Type="Number">1325832</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data ss:Type="Number">1722743</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data ss:Type="Number">1553987.3039999998</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data ss:Type="Number">1673179.5319999999</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data
      ss:Type="Number">1733023.027258463</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data ss:Type="Number">-109042</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data ss:Type="Number">-101020.696</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data
      ss:Type="Number">-89704.467999999993</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data
      ss:Type="Number">-86395.972741536447</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">524915.69833999989</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1139848.2456872247</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1325832</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1831785</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1655007.9999999998</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1762884</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1819418.9999999995</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">2520537.9274300002</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">2465576.2092096582</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">2404421</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">2241505</Data></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">2509214.6093333336</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">2638943.358</Data></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">2810022.5946876085</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">64140</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">52376.609333333327</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">44036.357999999993</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">40398.5946876085</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2520537.9274300002</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2465576.2092096582</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2404421</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2177365</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2456838</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2594907</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2769624</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">1080230.5161900001</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">1056675.514378425</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1030467</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1201451</Data></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">1343409.0866666667</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1412865.11</Data></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">1504459.1060487197</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">34341</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">28042.08666666667</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">23577.11</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">21630.106048719619</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1080230.5161900001</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1056675.514378425</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1030467</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1167110</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1315367</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1389288</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1482829</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb *</Data></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">3918696.6663099998</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">4364969</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">4712474</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5081009.0090107117</Data></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">5321626.2698469637</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5418235.1790372552</Data></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">5653729.5948187895</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">46714.009010712121</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">31332.269846964035</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">34132.179037255373</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">36281.594818789177</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3918696.6663099998</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4364969</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4712474</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5034295</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5290294</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5384103</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5617448</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">3918696.6663099998</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">4039171</Data></Cell>
    <Cell ss:StyleID="s346"><Data ss:Type="Number">4374551</Data></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">5081009.0090107117</Data></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">5321626.2698469637</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5418235.1790372552</Data></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">5653729.5948187895</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">46714.009010712121</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">31332.269846964035</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">34132.179037255373</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">36281.594818789177</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3918696.6663099998</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4039171</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4374551</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5034295</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5290294</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5384103</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5617448</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">228059</Data></Cell>
    <Cell ss:StyleID="s346"><Data ss:Type="Number">236546</Data></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">228059</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">236546</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">97739</Data></Cell>
    <Cell ss:StyleID="s346"><Data ss:Type="Number">101377</Data></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">97739</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">101377</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">314764.14714999998</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">430574.33160999999</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">518672</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">511184</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">512734</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">556878</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">553357</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-5000</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-9000</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">-23000</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">-50000</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">314764.14714999998</Data></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">430574.33160999999</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">518672</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">516184</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">521734</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">579878</Data></Cell>
    <Cell ss:StyleID="s398" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">603357</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">10971856.990050003</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12447876.52565</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12571185</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14479254</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14957543</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">15038741</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">15589660</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">884081</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">928281.51659999997</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">901689.56660000002</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">926833.86203182209</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">10971856.990050003</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12447876.52565</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12571185</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13595173</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14029261.4834</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14137051.4334</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14662826.137968179</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">8440843.1460500024</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">9847829.82075</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">9864507</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">11645399</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11999260</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">12015983</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">12433878</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">884081</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">928281.51659999997</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">901689.56660000002</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">926833.86203182209</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">8440843.1460500024</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">9847829.82075</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">9864507</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">10761318</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">11070978.4834</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">11114293.4334</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">11507044.137968179</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2531013.8439999996</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2600046.7049000002</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2706678</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2833855</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2958283</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">3022758</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">3155782</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s92" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s388" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s386" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2531013.8439999996</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2600046.7049000002</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2706678</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2833855</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2958283</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">3022758</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">3155782</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">1294143.4468799999</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1315052.5247499999</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">1342572</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1369642</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1399094</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">1410838</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">1434605</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data></Cell>
    <Cell ss:StyleID="s97" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1294143.4468799999</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1315052.5247499999</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1342572</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1369642</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1399094</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1410838</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1434605</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">237907.41753999997</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">256028.68348000001</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">250903</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">287298</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">288216</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">290353</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">290817</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data></Cell>
    <Cell ss:StyleID="s97" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">237907.41753999997</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">256028.68348000001</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">250903</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">287298</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">288216</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">290353</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">290817</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z piva</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">56343.800469999995</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">52897.642440000011</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">56328</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">56211</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">56329</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">56683</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">56711</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z piva</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">Z piva</Data></Cell>
    <Cell ss:StyleID="s97" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">56343.800469999995</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">52897.642440000011</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">56328</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">56211</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">56329</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">56683</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">56711</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z vína</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">5219.6114199999993</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">5068.7261299999991</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">5236</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">5210</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5207</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">5226</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">5216</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z vína</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">Z vína</Data></Cell>
    <Cell ss:StyleID="s97" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5219.6114199999993</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5068.7261299999991</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5236</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5210</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5207</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5226</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5216</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">901197.60029999982</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">936552.02467999991</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">1017501</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1080947</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1174326</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">1223820</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">1332063</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data></Cell>
    <Cell ss:StyleID="s97" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">901197.60029999982</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">936552.02467999991</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1017501</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1080947</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1174326</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1223820</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1332063</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">11597.070300000001</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">13138.471909999998</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">13268</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">13416</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">13621</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">13888</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">14078</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data></Cell>
    <Cell ss:StyleID="s97" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">11597.070300000001</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">13138.471909999998</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">13268</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">13416</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">13621</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">13888</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">14078</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">24343.003249999998</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">21109.318210000005</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">20693</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">20978</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">21357</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">21833</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">22191</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data></Cell>
    <Cell ss:StyleID="s97" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">24343.003249999998</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">21109.318210000005</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">20693</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">20978</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">21357</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">21833</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">22191</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">261.89383999999995</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">199.31329999999997</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">177</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">153</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">133</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">117</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">101</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data></Cell>
    <Cell ss:StyleID="s97" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">261.89383999999995</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">199.31329999999997</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">177</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">153</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">133</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">117</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">101</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">39847.674830000004</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">37916.567119999992</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">35245</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">40335</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">43473</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">46812</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">50241</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">39847.674830000004</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">37916.567119999992</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">35245</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">40335</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">43473</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">46812</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">50241</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">21.53632</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">12.173110000000001</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">21.53632</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">12.173110000000001</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">7.4841899999999999</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0.29043000000000002</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">7.4841899999999999</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0.29043000000000002</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">39818.654320000001</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">37904.103579999995</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">35237</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">40335</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">43473</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">46812</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">50241</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">39818.654320000001</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">37904.103579999995</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">35237</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">40335</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">43473</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">46812</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">50241</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">714845.81651000003</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">791189.0454200001</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">976742</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">997935</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1028239</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1048078</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1069929</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data></Cell>
    <Cell ss:StyleID="s110" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s111"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">714845.81651000003</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">791189.0454200001</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">976742</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">997935</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1028239</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1048078</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1069929</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">456735.76896000002</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">496602.23708000005</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">620441</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">630577</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">648741</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">660856</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">671367</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data></Cell>
    <Cell ss:StyleID="s98"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">456735.76896000002</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">496602.23708000005</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">620441</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">630577</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">648741</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">660856</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">671367</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">258110.04755000002</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">294586.80833999999</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">356301</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">367358</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">379498</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">387222</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">398562</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data></Cell>
    <Cell ss:StyleID="s98"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">258110.04755000002</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">294586.80833999999</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">356301</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">367358</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">379498</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">387222</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">398562</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Ostatné dane **</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">977753.24118999997</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">505882.53176999994</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1094022</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1650242.7189966089</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1862317.715014457</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1835943.1950606885</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1729828.1199105277</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">808914.71899660886</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1028664.715014457</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1052670.1950606885</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1107578.1199105277</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">977753.24118999997</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">505882.53176999994</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1094022</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">841328</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">833653</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">783273</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">622250</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z emisných kvót</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z emisných kvót</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Daň z emisných kvót</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s363" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">133682.80103999999</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">136633</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">139016</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">137230</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">140652</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">141810</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">144526</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-4887</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">-4887</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">-4887</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">-4887</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">133682.80103999999</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">136633</Data></Cell>
    <Cell ss:StyleID="s112" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">139016</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">142117</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">145539</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">146697</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">149413</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <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="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s112" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">93458.933479999905</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">116908</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">521605</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">694926.71899660886</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">641351.715014457</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">569632.19506068865</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">410704.11991052766</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">239661.71899660892</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">230955.71501445695</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">218975.19506068865</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">233535.11991052766</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">93458.933479999905</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">116908</Data></Cell>
    <Cell ss:StyleID="s112" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">521605</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">455264.99999999994</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">410396.00000000006</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">350657</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">177169</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Solidárny príspevok z činností v odvetviach ropy, zemného plynu, uhlia a rafinérií</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">519677.12297999999</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">244933</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Solidárny príspevok z činností v odvetviach ropy, zemného plynu, uhlia a rafinérií</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Solidárny príspevok z činností v odvetviach ropy, zemného plynu, uhlia a rafinérií</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">519677.12297999999</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s112" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">244933</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">37624.289870000001</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">7111</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">37624.289870000001</Data></Cell>
    <Cell ss:StyleID="s112" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">7111</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">74305.482000000004</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">44589.589529999997</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">1750</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">74305.482000000004</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">44589.589529999997</Data></Cell>
    <Cell ss:StyleID="s112" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1750</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">303.34433000000001</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">338.89035000000001</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">303.34433000000001</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">338.89035000000001</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s363" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">82.45478</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">81.658119999999997</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">82.45478</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">81.658119999999997</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s363" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">220.88954999999999</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">257.23223000000002</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s116"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">220.88954999999999</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">257.23223000000002</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s363" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">1619.40786</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1222.8538599999999</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1619.40786</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1222.8538599999999</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s363" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">30419.05041</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">29606.884010000002</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">30288</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">15995</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">16615</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">16946</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">17552</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">30419.05041</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">29606.884010000002</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">30288</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">15995</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">16615</Data></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">16946</Data></Cell>
    <Cell ss:StyleID="s363" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">17552</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data></Cell>
    <Cell ss:StyleID="s98"/>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">69321</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">94145</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">96299</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">97933</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s113"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">69321</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">94145</Data></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">96299</Data></Cell>
    <Cell ss:StyleID="s363" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">97933</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data></Cell>
    <Cell ss:StyleID="s98"/>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">574140</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">802596</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">838582</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">878930</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">574140</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">802596</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">838582</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">878930</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s363" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">9.0853400000000022</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">7.7539400000000001</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Majetkové dane (do ŠR)</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">9.0853400000000022</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">7.7539400000000001</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s363" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Iné dane ***</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">124278.01375</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">138951.27020999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">147986</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">157302</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">165630</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">171346</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">178855</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Iné dane **</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Iné dane **</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">124278.01375</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">138951.27020999999</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">147986</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">157302</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">165630</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">171346</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">178855</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">90534.548049999998</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">103237.37547999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">111064</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">118474</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">124744</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">128846</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">134307</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">90534.548049999998</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">103237.37547999999</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">111064</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">118474</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">124744</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">128846</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">134307</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s117"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">526.25009</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">630.63604999999995</Data></Cell>
    <Cell ss:StyleID="s87"><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="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s117"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s117"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">526.25009</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">630.63604999999995</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s118"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87"><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="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s118"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s118"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">33217.215609999999</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">35083.258679999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">36922</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">38828</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">40886</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">42500</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">44548</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">33217.215609999999</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">35083.258679999999</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">36922</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">38828</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">40886</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">42500</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">44548</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">cestna dan - dobeh</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0.35543000000000013</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0.86316000000000015</Data></Cell>
    <Cell ss:StyleID="s87"><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="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s119"><Data ss:Type="String">cestna dan - dobeh</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s119"><Data ss:Type="String">cestna dan - dobeh</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0.35543000000000013</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0.86316000000000015</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">odvod z poistenia</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">214.69233000000006</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">623.38842999999997</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-45</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="s115"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s119"><Data ss:Type="String">odvod z poistenia</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s119"><Data ss:Type="String">odvod z poistenia</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">214.69233000000006</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">623.38842999999997</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">-45</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">daň z poistenia</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">90319.500289999996</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">102613.12388999999</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">111109</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">118474</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">124744</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">128846</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">134307</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s119"><Data ss:Type="String">daň z poistenia</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s88"/>
    <Cell ss:StyleID="s115"/>
    <Cell ss:StyleID="s361"/>
    <Cell ss:Index="19" ss:StyleID="s119"><Data ss:Type="String">daň z poistenia</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">90319.500289999996</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">102613.12388999999</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">111109</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">118474</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">124744</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">128846</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">134307</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s120"><Data ss:Type="String">odvod z PZP</Data></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">33217.215609999999</Data></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">35083.258679999999</Data></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">36922</Data></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">38828</Data></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">40886</Data></Cell>
    <Cell ss:StyleID="s353"><Data ss:Type="Number">42500</Data></Cell>
    <Cell ss:StyleID="s364"><Data ss:Type="Number">44548</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s120"><Data ss:Type="String">odvod z PZP</Data></Cell>
    <Cell ss:StyleID="s121"/>
    <Cell ss:StyleID="s122"/>
    <Cell ss:StyleID="s123"/>
    <Cell ss:StyleID="s124"/>
    <Cell ss:StyleID="s124"/>
    <Cell ss:StyleID="s353"/>
    <Cell ss:StyleID="s364"/>
    <Cell ss:Index="19" ss:StyleID="s120"><Data ss:Type="String">odvod z PZP</Data></Cell>
    <Cell ss:StyleID="s121" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">33217.215609999999</Data></Cell>
    <Cell ss:StyleID="s122" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">35083.258679999999</Data></Cell>
    <Cell ss:StyleID="s123" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">36922</Data></Cell>
    <Cell ss:StyleID="s124" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">38828</Data></Cell>
    <Cell ss:StyleID="s124" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">40886</Data></Cell>
    <Cell ss:StyleID="s353" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">42500</Data></Cell>
    <Cell ss:StyleID="s364" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">44548</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data></Cell>
    <Cell ss:StyleID="s125" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">14174045.347813969</Data></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">15340056.709147647</Data></Cell>
    <Cell ss:StyleID="s127" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">17170255</Data></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">18020997</Data></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">19033614</Data></Cell>
    <Cell ss:StyleID="s354" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">19948118</Data></Cell>
    <Cell ss:StyleID="s360" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">20313497</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data></Cell>
    <Cell ss:StyleID="s129" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s130" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">-8099</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">89431</Data></Cell>
    <Cell ss:StyleID="s378" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">90599</Data></Cell>
    <Cell ss:StyleID="s373" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">89523</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data></Cell>
    <Cell ss:StyleID="s129" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">14174045.347813969</Data></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">15340056.709147647</Data></Cell>
    <Cell ss:StyleID="s130" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">17170255</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">18029096</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">18944183</Data></Cell>
    <Cell ss:StyleID="s378" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">19857519</Data></Cell>
    <Cell ss:StyleID="s373" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">20223974</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C"><Data ss:Type="Number">9466722.3478139695</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">10135746.926617621</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C"><Data ss:Type="Number">11243832</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">11727074</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">12404166</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">12998545</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C"><Data ss:Type="Number">13520352</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-5650</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">92627</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">94652</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C"><Data ss:Type="Number">95111</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C"><Data ss:Type="Number">9466722.3478139695</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">10135746.926617621</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C"><Data ss:Type="Number">11243832</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">11732724</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">12311539</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">12903893</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C"><Data ss:Type="Number">13425241</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">9466722.3478139695</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">10135746.926617621</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">11243832</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">11727074</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">12404166</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">12998545</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">13520352</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">-5650</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">92627</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">94652</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">95111</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">9466722.3478139695</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">10135746.926617621</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11243832</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11732724</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12311539</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12903893</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13425241</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">9063835.6946539693</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">9887240.0010676198</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10823756</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11508344</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">12185394</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">12780307</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">13303311</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data></Cell>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s87"/>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">-5650</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">92627</Data></Cell>
    <Cell ss:StyleID="s388"><Data ss:Type="Number">94652</Data></Cell>
    <Cell ss:StyleID="s386"><Data ss:Type="Number">95111</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">9063835.6946539693</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">9887240.0010676198</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">10823756</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">11513994</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">12092767</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">12685655</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">13208200</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">402886.65315999999</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">248506.92555000001</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">420076</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">218730</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">218772</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">218238</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">217041</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data></Cell>
    <Cell ss:StyleID="s134"/>
    <Cell ss:StyleID="s108"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s107"/>
    <Cell ss:StyleID="s107"/>
    <Cell ss:StyleID="s388"/>
    <Cell ss:StyleID="s386"/>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">402886.65315999999</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">248506.92555000001</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">420076</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">218730</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">218772</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">218238</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">217041</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C"><Data ss:Type="Number">4707323</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">5204309.7825300265</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C"><Data ss:Type="Number">5926423</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6293923</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6629448</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">6949573</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C"><Data ss:Type="Number">6793145</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-2449</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-3196</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">-4053</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C"><Data ss:Type="Number">-5588</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C"><Data ss:Type="Number">4707323</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">5204309.7825300265</Data></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C"><Data ss:Type="Number">5926423</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6296372</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6632644</Data></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">6953626</Data></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C"><Data ss:Type="Number">6798733</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">4707323</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">5204309.7825300265</Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5926423</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6293923</Data></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6629448</Data></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">6949573</Data></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">6793145</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data></Cell>
    <Cell ss:StyleID="s134"/>
    <Cell ss:StyleID="s108"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">-2449</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">-3196</Data></Cell>
    <Cell ss:StyleID="s388"><Data ss:Type="Number">-4053</Data></Cell>
    <Cell ss:StyleID="s386"><Data ss:Type="Number">-5588</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4707323</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5204309.7825300265</Data></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5926423</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">6296372</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">6632644</Data></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">6953626</Data></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">6798733</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">37172</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">47474</Data></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">45418</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">46267</Data></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">45912</Data></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">44205</Data></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">42156</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data></Cell>
    <Cell ss:StyleID="s138"/>
    <Cell ss:StyleID="s108"/>
    <Cell ss:StyleID="s135"/>
    <Cell ss:StyleID="s107"/>
    <Cell ss:StyleID="s107"/>
    <Cell ss:StyleID="s388"/>
    <Cell ss:StyleID="s386"/>
    <Cell ss:Index="19" ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">37172</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">47474</Data></Cell>
    <Cell ss:StyleID="s99" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">45418</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">46267</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">45912</Data></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">44205</Data></Cell>
    <Cell ss:StyleID="s363" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">42156</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data></Cell>
    <Cell ss:StyleID="s140" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">21063448.678000003</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">23240507.970845304</Data></Cell>
    <Cell ss:StyleID="s142" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">24669060</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">27925658.728007317</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">29132543.984861422</Data></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">29669675.374097943</Data></Cell>
    <Cell ss:StyleID="s374" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">30694249.442724109</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data></Cell>
    <Cell ss:StyleID="s140" ss:Formula="=+R[-64]C+R[-52]C+R[-41]C+R[-36]C+R[-33]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-64]C+R[-52]C+R[-41]C+R[-36]C+R[-33]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142" ss:Formula="=+R[-64]C+R[-52]C+R[-41]C+R[-36]C+R[-33]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-64]C+R[-52]C+R[-41]C+R[-36]C+R[-33]C"><Data
      ss:Type="Number">1724148.728007321</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-64]C+R[-52]C+R[-41]C+R[-36]C+R[-33]C"><Data
      ss:Type="Number">1958676.5014614211</Data></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=+R[-64]C+R[-52]C+R[-41]C+R[-36]C+R[-33]C"><Data
      ss:Type="Number">1943400.9406979438</Data></Cell>
    <Cell ss:StyleID="s374" ss:Formula="=+R[-64]C+R[-52]C+R[-41]C+R[-36]C+R[-33]C"><Data
      ss:Type="Number">1996326.3047559308</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data></Cell>
    <Cell ss:StyleID="s140" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">21063448.678000003</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">23240507.970845304</Data></Cell>
    <Cell ss:StyleID="s142" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">24669060</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">26201510</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">27173867.483400002</Data></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">27726274.433399998</Data></Cell>
    <Cell ss:StyleID="s374" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">28697923.137968179</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s145"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">16514067.188870002</Data></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">18372970.747477226</Data></Cell>
    <Cell ss:StyleID="s147"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-30]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">19849301</Data></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-30]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">23428698.72800732</Data></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-30]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">24192934.28886142</Data></Cell>
    <Cell ss:StyleID="s369"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-30]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">24509096.906097945</Data></Cell>
    <Cell ss:StyleID="s366"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-30]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">25246492.74198778</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s145"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-30]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-30]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">1625667.728007321</Data></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-30]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">1878257.8054614209</Data></Cell>
    <Cell ss:StyleID="s369"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-30]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">1875787.4726979439</Data></Cell>
    <Cell ss:StyleID="s366"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-30]C+R[-21]C+R[-20]C"><Data
      ss:Type="Number">1934297.6040196025</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">16514067.188870002</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">18372970.747477226</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">19849301</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">21803031</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">22314676.483399998</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">22633309.433400001</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">23312195.137968179</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=+R[-11]C"><Data ss:Type="Number">33217.215609999999</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">35083.258679999999</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">36922</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">38828</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">40886</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">42500</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">44548</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=+R[-11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">33217.215609999999</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">35083.258679999999</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">36922</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">38828</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">40886</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">42500</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">44548</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=R[-33]C+R[-32]C-R[-1]C+R[-16]C"><Data
      ss:Type="Number">93458.933479999905</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-33]C+R[-32]C-R[-1]C+R[-16]C"><Data
      ss:Type="Number">116908</Data></Cell>
    <Cell ss:StyleID="s147"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s369"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s366"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=R[-33]C+R[-32]C-R[-1]C+R[-16]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-33]C+R[-32]C-R[-1]C+R[-16]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=R[-33]C+R[-32]C-R[-1]C+R[-16]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s369"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s366"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">93458.933479999905</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">116908</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data></Cell>
    <Cell ss:StyleID="s145"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3236130.8835800006</Data></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3485712.1229096581</Data></Cell>
    <Cell ss:StyleID="s147"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3617955</Data></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3239686</Data></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3537699.6093333336</Data></Cell>
    <Cell ss:StyleID="s369"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3687267.358</Data></Cell>
    <Cell ss:StyleID="s366"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3880197.5946876085</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data></Cell>
    <Cell ss:StyleID="s145"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">64140</Data></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">52376.609333333327</Data></Cell>
    <Cell ss:StyleID="s369"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">44036.357999999993</Data></Cell>
    <Cell ss:StyleID="s366"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">40398.5946876085</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3236130.8835800006</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3485712.1229096581</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3617955</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3175546</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3485323</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3643231</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3839799</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1080230.5161900001</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1154414.514378425</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1131844</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1201451</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1343409.0866666667</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1412865.11</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1504459.1060487197</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">34341</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">28042.08666666667</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">23577.11</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">21630.106048719619</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1080230.5161900001</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1154414.514378425</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1131844</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1167110</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1315367</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1389288</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1482829</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=R[-32]C"><Data ss:Type="Number">74305.482000000004</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-32]C"><Data ss:Type="Number">44589.589529999997</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=R[-32]C"><Data ss:Type="Number">1750</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">74305.482000000004</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">44589.589529999997</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1750</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">32038.458269999999</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">30829.737870000001</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">31288</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">16995</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">17615</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">17946</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">18552</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data></Cell>
    <Cell ss:StyleID="s145" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">32038.458269999999</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">30829.737870000001</Data></Cell>
    <Cell ss:StyleID="s147" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">31288</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">16995</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">17615</Data></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">17946</Data></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">18552</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data></Cell>
    <Cell ss:StyleID="s110" ss:Formula="=R[-16]C"><Data ss:Type="Number">14174045.347813969</Data></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-16]C"><Data ss:Type="Number">15340056.709147647</Data></Cell>
    <Cell ss:StyleID="s151" ss:Formula="=R[-16]C"><Data ss:Type="Number">17170255</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">18020997</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">19033614</Data></Cell>
    <Cell ss:StyleID="s379" ss:Formula="=R[-16]C"><Data ss:Type="Number">19948118</Data></Cell>
    <Cell ss:StyleID="s375" ss:Formula="=R[-16]C"><Data ss:Type="Number">20313497</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data></Cell>
    <Cell ss:StyleID="s153" ss:Formula="=R[-16]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-16]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s151" ss:Formula="=R[-16]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">-8099</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">89431</Data></Cell>
    <Cell ss:StyleID="s379" ss:Formula="=R[-16]C"><Data ss:Type="Number">90599</Data></Cell>
    <Cell ss:StyleID="s375" ss:Formula="=R[-16]C"><Data ss:Type="Number">89523</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data></Cell>
    <Cell ss:StyleID="s110" ss:Formula="=R[-16]C"><Data ss:Type="Number">14174045.347813969</Data></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-16]C"><Data ss:Type="Number">15340056.709147647</Data></Cell>
    <Cell ss:StyleID="s151" ss:Formula="=R[-16]C"><Data ss:Type="Number">17170255</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">18029096</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">18944183</Data></Cell>
    <Cell ss:StyleID="s379" ss:Formula="=R[-16]C"><Data ss:Type="Number">19857519</Data></Cell>
    <Cell ss:StyleID="s375" ss:Formula="=R[-16]C"><Data ss:Type="Number">20223974</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data></Cell>
    <Cell ss:StyleID="s140" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">35237494.025813974</Data></Cell>
    <Cell ss:StyleID="s155" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">38580564.679992951</Data></Cell>
    <Cell ss:StyleID="s142" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">41839315</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">45946655.728007317</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">48166157.984861419</Data></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">49617793.374097943</Data></Cell>
    <Cell ss:StyleID="s374" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">51007746.442724109</Data></Cell>
    <Cell ss:StyleID="s345"/>
    <Cell ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data></Cell>
    <Cell ss:StyleID="s140" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s142" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">1716049.728007321</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2048107.5014614211</Data></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2033999.9406979438</Data></Cell>
    <Cell ss:StyleID="s374" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2085849.3047559308</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data></Cell>
    <Cell ss:StyleID="s140" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">35237494.025813974</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">38580564.679992951</Data></Cell>
    <Cell ss:StyleID="s142" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">41839315</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">44230606</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">46118050.483400002</Data></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">47583793.433399998</Data></Cell>
    <Cell ss:StyleID="s374" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">48921897.137968183</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s156">
    <Cell ss:StyleID="s157"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s106"/>
    <Cell ss:StyleID="s157"/>
    <Cell ss:StyleID="s158"/>
    <Cell ss:StyleID="s158"/>
    <Cell ss:StyleID="s158"/>
    <Cell ss:StyleID="s158"/>
    <Cell ss:StyleID="s158"/>
    <Cell ss:StyleID="s158"/>
    <Cell ss:StyleID="s158"/>
    <Cell ss:Index="19" ss:StyleID="s157"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s160"><Data ss:Type="String">Výdavky na verejnoprospešný účel</Data></Cell>
    <Cell ss:StyleID="s161" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">87993.031049999991</Data></Cell>
    <Cell ss:StyleID="s162" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">100869.76809</Data></Cell>
    <Cell ss:StyleID="s163" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">106491</Data></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">111603</Data></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">189811</Data></Cell>
    <Cell ss:StyleID="s262" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">202296</Data></Cell>
    <Cell ss:StyleID="s391" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">212407</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s160"><Data ss:Type="String">Výdavky na verejnoprospešný účel</Data></Cell>
    <Cell ss:StyleID="s161" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s163" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">65000</Data></Cell>
    <Cell ss:StyleID="s262" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">70662</Data></Cell>
    <Cell ss:StyleID="s391" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">75501</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s165"><Data ss:Type="String">Výdavky na verejnoprospešný účel</Data></Cell>
    <Cell ss:StyleID="s166" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">87993.031049999991</Data></Cell>
    <Cell ss:StyleID="s167" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">100869.76809</Data></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">106491</Data></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">111603</Data></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">124811</Data></Cell>
    <Cell ss:StyleID="s404" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">131634</Data></Cell>
    <Cell ss:StyleID="s400" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">136906</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s170"><Data ss:Type="String">z toho FO</Data></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">42860.262529999993</Data></Cell>
    <Cell ss:StyleID="s172"><Data ss:Type="Number">47964.618560000003</Data></Cell>
    <Cell ss:StyleID="s173"><Data ss:Type="Number">47423</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">47833</Data></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">121686</Data></Cell>
    <Cell ss:StyleID="s394"><Data ss:Type="Number">130706</Data></Cell>
    <Cell ss:StyleID="s392"><Data ss:Type="Number">139548</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s170"><Data ss:Type="String">z toho FO</Data></Cell>
    <Cell ss:StyleID="s171"/>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s174"/>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">65000</Data></Cell>
    <Cell ss:StyleID="s394"><Data ss:Type="Number">70662</Data></Cell>
    <Cell ss:StyleID="s392"><Data ss:Type="Number">75501</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s175"><Data ss:Type="String">z toho FO</Data></Cell>
    <Cell ss:StyleID="s109" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">42860.262529999993</Data></Cell>
    <Cell ss:StyleID="s97" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">47964.618560000003</Data></Cell>
    <Cell ss:StyleID="s176" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">47423</Data></Cell>
    <Cell ss:StyleID="s176" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">47833</Data></Cell>
    <Cell ss:StyleID="s176" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">56686</Data></Cell>
    <Cell ss:StyleID="s405" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">60044</Data></Cell>
    <Cell ss:StyleID="s401" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">64047</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s177"><Data ss:Type="String">PO</Data></Cell>
    <Cell ss:StyleID="s178"><Data ss:Type="Number">45132.768520000005</Data></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">52905.149529999995</Data></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">59068</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">63770</Data></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">68125</Data></Cell>
    <Cell ss:StyleID="s395"><Data ss:Type="Number">71590</Data></Cell>
    <Cell ss:StyleID="s393"><Data ss:Type="Number">72859</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s177"><Data ss:Type="String">PO</Data></Cell>
    <Cell ss:StyleID="s178"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s181"/>
    <Cell ss:StyleID="s395"/>
    <Cell ss:StyleID="s393"/>
    <Cell ss:Index="19" ss:StyleID="s177"><Data ss:Type="String">PO</Data></Cell>
    <Cell ss:StyleID="s182" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">45132.768520000005</Data></Cell>
    <Cell ss:StyleID="s183" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">52905.149529999995</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">59068</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">63770</Data></Cell>
    <Cell ss:StyleID="s184" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">68125</Data></Cell>
    <Cell ss:StyleID="s406" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">71590</Data></Cell>
    <Cell ss:StyleID="s402" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">72859</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s185"/>
    <Cell ss:StyleID="s338"/>
    <Cell ss:StyleID="s338"/>
    <Cell ss:StyleID="s338"/>
    <Cell ss:StyleID="s338"/>
    <Cell ss:StyleID="s338"/>
    <Cell ss:StyleID="s338"/>
    <Cell ss:StyleID="s338"/>
    <Cell ss:Index="10" ss:StyleID="s185"/>
    <Cell ss:Index="19" ss:StyleID="s187"/>
    <Cell ss:StyleID="s188"/>
    <Cell ss:StyleID="s188"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s190">
    <Cell ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">1095896.4065660317</Data></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1201647.102872381</Data></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="Number">991037</Data></Cell>
    <Cell ss:StyleID="s194"><Data ss:Type="Number">1095455</Data></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">1184526</Data></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1231457</Data></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1302467</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data></Cell>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s191"/>
    <Cell ss:StyleID="s196"/>
    <Cell ss:StyleID="s194"/>
    <Cell ss:StyleID="s195"/>
    <Cell ss:StyleID="s196"/>
    <Cell ss:StyleID="s381"/>
    <Cell ss:Index="19" ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data></Cell>
    <Cell ss:StyleID="s195" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1095896.4065660317</Data></Cell>
    <Cell ss:StyleID="s191" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1201647.102872381</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">991037</Data></Cell>
    <Cell ss:StyleID="s194" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1095455</Data></Cell>
    <Cell ss:StyleID="s195" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1184526</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1231457</Data></Cell>
    <Cell ss:StyleID="s381" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1302467</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s339"/>
    <Cell ss:StyleID="s339"/>
    <Cell ss:StyleID="s339"/>
    <Cell ss:StyleID="s339"/>
    <Cell ss:StyleID="s339"/>
    <Cell ss:StyleID="s339"/>
    <Cell ss:StyleID="s339"/>
    <Cell ss:Index="20" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s199"><Data ss:Type="String">Daňové kredity</Data></Cell>
    <Cell ss:StyleID="s200" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">509398.57882000005</Data></Cell>
    <Cell ss:StyleID="s204" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">1279020.0852902408</Data></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">1313763.434893545</Data></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">755320.65803411731</Data></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">776654.66749746108</Data></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">794619.94213313307</Data></Cell>
    <Cell ss:StyleID="s384" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">796433.41988183104</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s199"><Data ss:Type="String">Daňové kredity</Data></Cell>
    <Cell ss:StyleID="s200" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-173950.19100062017</Data></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-171778.19384681075</Data></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-172148.0980555751</Data></Cell>
    <Cell ss:StyleID="s384" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-172779.02495389991</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s199"><Data ss:Type="String">Daňové kredity</Data></Cell>
    <Cell ss:StyleID="s200" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">509398.57882000005</Data></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">1279020.0852902408</Data></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">1313763.434893545</Data></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">929270.84903473756</Data></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">948432.86134427181</Data></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">966768.04018870823</Data></Cell>
    <Cell ss:StyleID="s384" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">969212.44483573083</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">Zamestnanecká prémia</Data></Cell>
    <Cell ss:StyleID="s206"><Data ss:Type="Number">2.7325899999999996</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">2.4135</Data></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s385"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s205"><Data ss:Type="String">Zamestnanecká prémia</Data></Cell>
    <Cell ss:StyleID="s206" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s208" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s385" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s205"><Data ss:Type="String">Zamestnanecká prémia</Data></Cell>
    <Cell ss:StyleID="s206" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.7325899999999996</Data></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4135</Data></Cell>
    <Cell ss:StyleID="s208" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s385" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s206"><Data ss:Type="Number">0.37403000000000003</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">-3.0000000000000027E-2</Data></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s385"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s206"/>
    <Cell ss:StyleID="s210"/>
    <Cell ss:StyleID="s210"/>
    <Cell ss:StyleID="s209"/>
    <Cell ss:StyleID="s210"/>
    <Cell ss:StyleID="s209"/>
    <Cell ss:StyleID="s385"/>
    <Cell ss:Index="19" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s206" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0.37403000000000003</Data></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">-3.0000000000000027E-2</Data></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s385" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s206"><Data ss:Type="Number">2.3585599999999998</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s385"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s206"/>
    <Cell ss:StyleID="s210"/>
    <Cell ss:StyleID="s210"/>
    <Cell ss:StyleID="s209"/>
    <Cell ss:StyleID="s210"/>
    <Cell ss:StyleID="s209"/>
    <Cell ss:StyleID="s385"/>
    <Cell ss:Index="19" ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s206" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2.3585599999999998</Data></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s385" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">Daňový bonus</Data></Cell>
    <Cell ss:StyleID="s212"><Data ss:Type="Number">502961.84623000002</Data></Cell>
    <Cell ss:StyleID="s213"><Data ss:Type="Number">1270147.463599998</Data></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">1285572</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">733575.26812574675</Data></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">739605.61080732325</Data></Cell>
    <Cell ss:StyleID="s388"><Data ss:Type="Number">742581.80302268092</Data></Cell>
    <Cell ss:StyleID="s386"><Data ss:Type="Number">744976.66433178016</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s205"><Data ss:Type="String">Daňový bonus</Data></Cell>
    <Cell ss:StyleID="s212" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-173950.19100062017</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-171778.19384681075</Data></Cell>
    <Cell ss:StyleID="s388" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-172148.0980555751</Data></Cell>
    <Cell ss:StyleID="s386" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-172779.02495389991</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s205"><Data ss:Type="String">Daňový bonus</Data></Cell>
    <Cell ss:StyleID="s212" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">502961.84623000002</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1270147.463599998</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1285572</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">907525.459126367</Data></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">911383.80465413397</Data></Cell>
    <Cell ss:StyleID="s388" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">914729.90107825608</Data></Cell>
    <Cell ss:StyleID="s386" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">917755.68928567995</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s206"><Data ss:Type="Number">378133.84623000002</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">1013782.62711822</Data></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">1007974</Data></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">586122.45347639697</Data></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">590652.53153443651</Data></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">592787.07007888448</Data></Cell>
    <Cell ss:StyleID="s385"><Data ss:Type="Number">594457.19973391853</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s212"/>
    <Cell ss:StyleID="s214"/>
    <Cell ss:StyleID="s214"/>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">-134360.546523603</Data></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">-132525.46846556346</Data></Cell>
    <Cell ss:StyleID="s215"><Data ss:Type="Number">-132679.92992111552</Data></Cell>
    <Cell ss:StyleID="s216"><Data ss:Type="Number">-133053.8002660815</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s212" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">378133.84623000002</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1013782.62711822</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">1007974</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">720483</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">723178</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">725467</Data></Cell>
    <Cell ss:StyleID="s216" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">727511</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s206"><Data ss:Type="Number">124828</Data></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">256364.83648177807</Data></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">277598</Data></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">147452.81464934981</Data></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">148953.07927288671</Data></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">149794.73294379644</Data></Cell>
    <Cell ss:StyleID="s385"><Data ss:Type="Number">150519.4645978616</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s212"/>
    <Cell ss:StyleID="s214"/>
    <Cell ss:StyleID="s214"/>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">-39589.644477017166</Data></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">-39252.725381247299</Data></Cell>
    <Cell ss:StyleID="s215"><Data ss:Type="Number">-39468.168134459578</Data></Cell>
    <Cell ss:StyleID="s216"><Data ss:Type="Number">-39725.224687818416</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s212" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">124828</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">256364.83648177807</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">277598</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">187042.45912636697</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">188205.804654134</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">189262.90107825602</Data></Cell>
    <Cell ss:StyleID="s216" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">190244.68928568001</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s217"><Data ss:Type="String">Daňový bonus na hypotéky</Data></Cell>
    <Cell ss:StyleID="s218"><Data ss:Type="Number">6434</Data></Cell>
    <Cell ss:StyleID="s219"><Data ss:Type="Number">8870.2081902426617</Data></Cell>
    <Cell ss:StyleID="s220"><Data ss:Type="Number">28188.991393544875</Data></Cell>
    <Cell ss:StyleID="s221"><Data ss:Type="Number">21742.946408370513</Data></Cell>
    <Cell ss:StyleID="s221"><Data ss:Type="Number">37046.613190137796</Data></Cell>
    <Cell ss:StyleID="s389"><Data ss:Type="Number">52035.69561045208</Data></Cell>
    <Cell ss:StyleID="s387"><Data ss:Type="Number">51454.312050050838</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s217"><Data ss:Type="String">Daňový bonus na hypotéky</Data></Cell>
    <Cell ss:StyleID="s218" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s220" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s389" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s387" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="19" ss:StyleID="s217"><Data ss:Type="String">Daňový bonus na hypotéky</Data></Cell>
    <Cell ss:StyleID="s218" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">6434</Data></Cell>
    <Cell ss:StyleID="s220" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">8870.2081902426617</Data></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">28188.991393544875</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">21742.946408370513</Data></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">37046.613190137796</Data></Cell>
    <Cell ss:StyleID="s389" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">52035.69561045208</Data></Cell>
    <Cell ss:StyleID="s387" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">51454.312050050838</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">4189</Data></Cell>
    <Cell ss:StyleID="s213"><Data ss:Type="Number">4874.6897137532187</Data></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">23676</Data></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">16800</Data></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">31733</Data></Cell>
    <Cell ss:StyleID="s215"><Data ss:Type="Number">46538</Data></Cell>
    <Cell ss:StyleID="s216"><Data ss:Type="Number">46938</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s214"/>
    <Cell ss:StyleID="s214"/>
    <Cell ss:StyleID="s214"/>
    <Cell ss:StyleID="s214"/>
    <Cell ss:StyleID="s214"/>
    <Cell ss:StyleID="s215"/>
    <Cell ss:StyleID="s216"/>
    <Cell ss:Index="19" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4189</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4874.6897137532187</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">23676</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">16800</Data></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">31733</Data></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">46538</Data></Cell>
    <Cell ss:StyleID="s216" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">46938</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s224"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">2245</Data></Cell>
    <Cell ss:StyleID="s226"><Data ss:Type="Number">3995.5184764894429</Data></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">4512.991393544874</Data></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">4942.9464083705143</Data></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">5313.6131901377939</Data></Cell>
    <Cell ss:StyleID="s390"><Data ss:Type="Number">5497.6956104520832</Data></Cell>
    <Cell ss:StyleID="s227"><Data ss:Type="Number">4516.3120500508376</Data></Cell>
    <Cell ss:Index="10" ss:StyleID="s224"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s225"/>
    <Cell ss:StyleID="s225"/>
    <Cell ss:StyleID="s225"/>
    <Cell ss:StyleID="s225"/>
    <Cell ss:StyleID="s225"/>
    <Cell ss:StyleID="s390"/>
    <Cell ss:StyleID="s227"/>
    <Cell ss:Index="19" ss:StyleID="s224"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s225" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">2245</Data></Cell>
    <Cell ss:StyleID="s225" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">3995.5184764894429</Data></Cell>
    <Cell ss:StyleID="s225" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4512.991393544874</Data></Cell>
    <Cell ss:StyleID="s225" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4942.9464083705143</Data></Cell>
    <Cell ss:StyleID="s225" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5313.6131901377939</Data></Cell>
    <Cell ss:StyleID="s390" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">5497.6956104520832</Data></Cell>
    <Cell ss:StyleID="s227" ss:Formula="=+RC[-18]-RC[-9]"><Data ss:Type="Number">4516.3120500508376</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s228"><Data ss:Type="String">* hrubý výnos DPFO a DPPO neznížený o výdavky na verejnoprospešný účel (2%)</Data></Cell>
    <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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s228"><Data ss:Type="String">** Podľa štatútu Výboru je pre členov Výboru povinné prognózovať len celkový výnos Ostatných daní, rozbitie je najednotlivé podpoložky je len informatívne.</Data></Cell>
    <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:Index="14" ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:MergeAcross="6" ss:MergeDown="1" ss:StyleID="s356"><Data
      ss:Type="String">*** Pre účely DV považujeme odvod z povinného zmluvného poistenia za daňový príjem od roku 2018 ako súčasť iných daní. Podľa aktuálnej ekonomickej klasifikácie rozpočtovej klasifikácie (EKRK) je odvod z PZP daňovým príjmom samostatného účtu kapitoly Ministerstva vnútra SR (EKRK 139003).</Data></Cell>
    <Cell ss:StyleID="s356"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="8" ss:StyleID="s356"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:Index="13" ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="14" ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:Index="20" 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"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="14" ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="14" ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="14" ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="14" ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="14" ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
    <Cell ss:StyleID="s314"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.11811023622047245"/>
    <Footer x:Margin="0.11811023622047245"/>
    <PageMargins x:Bottom="0.15748031496062992" x:Left="0.43307086614173229"
     x:Right="0.43307086614173229" x:Top="0.35433070866141736"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Selected/>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>4</SplitHorizontal>
   <TopRowBottomPane>4</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>3</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R4C11:R4C17</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>3</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R4C11:R4C17</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>3</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R4C11:R4C17</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>104</ActiveRow>
     <ActiveCol>9</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="CASH_sept24">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=CASH_sept24!R1C1:R81C7"/>
  </Names>
  <Table ss:ExpandedColumnCount="17" ss:ExpandedRowCount="101" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s61" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="12.5">
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="235"/>
   <Column ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="69" ss:Span="3"/>
   <Column ss:Index="6" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="69"
    ss:Span="2"/>
   <Column ss:Index="9" ss:StyleID="s61" ss:Width="68.5"/>
   <Column ss:StyleID="s61" ss:Width="70"/>
   <Column ss:StyleID="s61" ss:Width="67" ss:Span="1"/>
   <Column ss:Index="13" ss:StyleID="s61" ss:Width="68.5"/>
   <Column ss:StyleID="s61" ss:Width="61.5"/>
   <Column ss:StyleID="s61" ss:Width="80"/>
   <Column ss:StyleID="s61" ss:Width="61.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s64"><Data ss:Type="String"> Prognóza daňových príjmov verejnej správy na hotovostnom princípe (v tis. EUR) - september 2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s316"><Data ss:Type="String">Skutočnosť</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s230"><Data ss:Type="String">Odhad</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="4" ss:StyleID="m2414065137888"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s72"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s231"><Data ss:Type="Number">2022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s232"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s370"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s371"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s371"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s377"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s372"><Data ss:Type="Number">2028</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s234" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">7714948.1835199995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">8186807.6423299983</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s234" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">8622527</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9719656.0387696698</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10386623.056134989</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s378" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10857876.478658196</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s373" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">11137662.374304008</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">3595839.0878699999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">3524014.5243599997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">3393241</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4152726.0387696689</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4508296.042618921</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4795661.0783931045</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5102618.2406716058</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">3535910.8554599998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">3490393.9756599995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">3521556</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4291202.0387696689</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4481143.3981419038</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">4768909.3530118568</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">5077439.0725371465</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">59928.232410000011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">33620.548699999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">-128315</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">-138476</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">27152.644477017166</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">26751.725381247299</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">25179.168134459578</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">-4929.3557500003371</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">1762.800771916518</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-41647</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data
      ss:Type="Number">709770.0387696689</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data
      ss:Type="Number">655672.3466189208</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data
      ss:Type="Number">743852.61039310438</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421" ss:Formula="=+R[-3]C-R[1]C-R[2]C"><Data
      ss:Type="Number">788136.53993527754</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s348"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">2520537.9274300002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">2465576.2092096582</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">2404421</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">2241505</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">2509214.6093333336</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">2638943.358</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">2810022.5946876085</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">1080230.5161900001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">1056675.514378425</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">1030467</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1201451</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1343409.0866666667</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">1412865.11</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">1504459.1060487197</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">3804344.9485000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">4232218.7863599993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">4710614</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5055746</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5365593.0135160685</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">5505337.4002650902</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">5481687.133632401</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">3804344.9485000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">3906420.7863599993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">4372691</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5055746</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5365593.0135160685</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">5505337.4002650902</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">5481687.133632401</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">228059</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">236546</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">97739</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">101377</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">314764.14714999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">430574.33160999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">518672</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">511184</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">512734</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">556878</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">553357</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11109456.690759998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12214141.4146</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12783716</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14610989</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14929661</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">15044259</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">15605356</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">8584935.5982299987</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">9649063.5971900001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">10065933</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11781812</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11983772</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">12024103</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">12463045</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2524521.0925299996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2565077.8174100001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2717783</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2829177</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2945889</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">3020156</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">3142311</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">1285537.6978</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">1317484.3223300001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">1340472</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1366677</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1396771</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">1409912</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">1432731</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">232465.72739000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">232979.02336999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">268997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">289659</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">288114</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">290115</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">290765</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">55872.782359999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">53387.056870000008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">56385</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">56070</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">56321</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">56660</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">56709</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">5013.3588699999991</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">5188.9180999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">5205</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5224</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5208</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">5223</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">5218</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">909087.58496999985</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">921777.96286999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">1012628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1076855</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1164425</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">1222486</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">1320575</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">11540.729820000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">13106.597019999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">13129</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">13432</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">13603</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">13864</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">14061</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">24738.946180000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">20952.69831</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">20784</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">21106</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">21312</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">21777</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">22149</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">264.26513999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">201.23854</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">183</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">154</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">135</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">119</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">103</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">39847.674830000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">37916.567119999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">35245</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">40335</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">43473</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">46812</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">50241</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">21.53632</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">12.173110000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">7.4841899999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0.29043000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">39818.654320000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">37904.103579999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">35237</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">40335</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">43473</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">46812</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">50241</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s421"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">714845.81651000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">791189.0454200001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236"><Data ss:Type="Number">976742</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">997935</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"><Data ss:Type="Number">1028239</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351"><Data ss:Type="Number">1048078</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362"><Data ss:Type="Number">1069929</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">456735.76896000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">496602.23708000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">620441</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">630577</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">648741</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">660856</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">671367</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">258110.04755000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">294586.80833999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">356301</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">367358</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">379498</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">387222</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">398562</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">451516.17249999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1002024.0499399999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">815349</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1874816.9090802248</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1861952.7153463028</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1841627.5717235026</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1739488.7928397078</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">132482.25520000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">135462.78884999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">142480</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">143594</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">139552.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">144312</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">144459</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">91464.898979999954</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">99118.360539999965</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">487881</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">680483.90908022481</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">645816.21534630284</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">575608.57172350259</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">423947.79283970781</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><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="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">519677.12297999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">244933</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">37624.289870000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">7111</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">74305.482000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">44589.589529999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">1750</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">303.34433000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">338.89035000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">82.45478</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">81.658119999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">220.88954999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">257.23223000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">1619.40786</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1222.8538599999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">30419.05041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">29606.884010000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">30288</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">15995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">16615</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">16946</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">17552</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">61618</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">94002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">96119</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">97797</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s419"><Data ss:Type="String">Daň z finančných transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">574140</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">802596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">838582</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">878930</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">9.0853400000000022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">7.7539400000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Iné dane *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">120912.64838000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">134375.51601000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">144506</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">152725</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">162043</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">168732</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">175475</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">88206.185100000032</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">100527.66435000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">109423</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">115803</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">123215</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">127846</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">132975</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s117"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">526.25009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">630.63604999999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s118"><Data ss:Type="String">do VÚC </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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">32180.213190000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">33217.215609999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">35083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">36922</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">38828</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">40886</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">42500</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">cestna dan - dobeh</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0.35543000000000013</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0.86316000000000015</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">odvod z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">-24.559460000000023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">898.31369999999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-37</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">88230.389130000025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">99628.48749</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">109460</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">115803</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">123215</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">127846</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">132975</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s120"><Data ss:Type="String">odvod z PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">32180.213190000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">33217.215609999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">35083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">36922</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">38828</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s353"><Data ss:Type="Number">40886</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s364"><Data ss:Type="Number">42500</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s234" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">14197309.63225</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">15307132.066190036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s234" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">17076195</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">17966265.166666668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">18977335</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s354" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">19908262.666666668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s360" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">20325740.666666668</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">9509246.4762800001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">10143930.982450003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">11210227</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">11700038.333333334</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">12370868.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">12978812.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">13510178.5</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">9509246.4762800001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">10143930.982450003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11210227</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11700038.333333334</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12370868.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12978812.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13510178.5</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">9106359.8231199998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">9895424.0569000021</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">10790151</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11481308.333333334</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">12152096.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">12760574.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">13293137.5</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">402886.65315999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">248506.92555000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">420076</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">218730</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">218772</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">218238</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">217041</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String">transfer úspor z DSS do SP- od vystúpených</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C"><Data ss:Type="Number">4688063.1559700007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">5163201.0837400332</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C"><Data ss:Type="Number">5865968</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6266226.833333333</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6606466.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">6929450.166666667</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C"><Data ss:Type="Number">6815562.166666667</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">4688063.1559700007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">5163201.0837400332</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">5865968</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6266226.833333333</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6606466.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">6929450.166666667</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">6815562.166666667</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s63">
    <Cell ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">36885</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">47174</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">45434</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">46353</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">45991</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">44295</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">42249</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s63">
    <Cell ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s238" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">20030614.538119998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">22232078.719409999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s238" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">23233579</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">27243731.947849896</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">28249948.77148129</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">28838653.050381698</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s374" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">29602677.167143714</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C"><Data
      ss:Type="Number">15484264.08591</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C"><Data
      ss:Type="Number">17384197.178571913</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s298"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-31]C+R[-22]C+R[-21]C"><Data
      ss:Type="Number">18415659</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-31]C+R[-22]C+R[-21]C"><Data
      ss:Type="Number">22748677.947849896</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-31]C+R[-22]C+R[-21]C"><Data
      ss:Type="Number">23312397.075481292</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s369"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-31]C+R[-22]C+R[-21]C"><Data
      ss:Type="Number">23679688.582381696</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s366"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-31]C+R[-22]C+R[-21]C"><Data
      ss:Type="Number">24156968.466407388</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s298" ss:Formula="=+R[-16]C"><Data ss:Type="Number">32180.213190000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=+R[-16]C"><Data ss:Type="Number">33217.215609999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s298" ss:Formula="=+R[-16]C"><Data ss:Type="Number">35083</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+R[-16]C"><Data ss:Type="Number">36922</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+R[-16]C"><Data ss:Type="Number">38828</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=+R[-16]C"><Data ss:Type="Number">40886</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s366" ss:Formula="=+R[-16]C"><Data ss:Type="Number">42500</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s298" ss:Formula="=R[-33]C+R[-34]C-R[-1]C+R[-17]C"><Data
      ss:Type="Number">91464.898979999954</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-33]C+R[-34]C-R[-1]C+R[-17]C"><Data
      ss:Type="Number">99118.360539999965</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3236130.8835800006</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3485712.1229096581</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3617955</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3239686</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3537699.6093333336</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3687267.358</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3880197.5946876085</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1080230.5161900001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1154414.514378425</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1131844</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1201451</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1343409.0866666667</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1412865.11</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1504459.1060487197</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=+R[-33]C"><Data ss:Type="Number">74305.482000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+R[-33]C"><Data ss:Type="Number">44589.589529999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=+R[-33]C"><Data ss:Type="Number">1750</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[-33]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[-33]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+R[-33]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+R[-33]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">32038.458269999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">30829.737870000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">31288</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">16995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">17615</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">17946</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">18552</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s239" ss:Formula="=R[-17]C"><Data ss:Type="Number">14197309.63225</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-17]C"><Data ss:Type="Number">15307132.066190036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s310" ss:Formula="=R[-17]C"><Data ss:Type="Number">17076195</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-17]C"><Data ss:Type="Number">17966265.166666668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-17]C"><Data ss:Type="Number">18977335</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s379" ss:Formula="=R[-17]C"><Data ss:Type="Number">19908262.666666668</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s375" ss:Formula="=R[-17]C"><Data ss:Type="Number">20325740.666666668</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s238" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">34227924.170369998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s155" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">37539210.785600036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s311" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">40309774</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">45209997.114516564</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">47227283.77148129</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s380" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">48746915.717048362</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s376" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">49928417.833810382</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s185"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s408"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s409"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s409"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s409"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s409"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s409"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s409"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s242"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">1037571</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1149277</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s194"><Data ss:Type="Number">976805</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">1080597</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">1169896</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s196"><Data ss:Type="Number">1217442</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s381"><Data ss:Type="Number">1289467</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s244"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
    <Cell ss:StyleID="s243"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s312"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s312"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
    <Cell ss:StyleID="s313"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
    <Cell ss:StyleID="s337"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.31496062992125984"/>
    <Footer x:Margin="0.31496062992125984"/>
    <PageMargins x:Bottom="0.35433070866141736" x:Left="0.70866141732283472"
     x:Right="0.70866141732283472" x:Top="0.35433070866141736"/>
   </PageSetup>
   <FitToPage/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>69</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>4</SplitHorizontal>
   <TopRowBottomPane>4</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>3</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R4C11:R4C17</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>3</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R4C11:R4C17</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>3</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R4C11:R4C17</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>78</ActiveRow>
     <ActiveCol>3</ActiveCol>
     <RangeSelection>R79C4:R79C8</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Sankcie_sept24">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=Sankcie_sept24!R1C1:R60C7"/>
  </Names>
  <Table ss:ExpandedColumnCount="17" ss:ExpandedRowCount="75" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s61" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="12.5">
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="235"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="70" ss:Span="5"/>
   <Column ss:Index="8" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="59.5"/>
   <Column ss:Index="10" ss:StyleID="s61" ss:Width="67.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s64"><Data ss:Type="String">Sankcie, cash = akruál (v tis.EUR) - september 2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s245"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s245"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s246"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s245"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s245"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s68"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s247"><Data ss:Type="String">Skutočnosť</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Odhad</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="4" ss:StyleID="m2414065128816"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s248"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s241"><Data ss:Type="Number">2022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s240"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s357"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s358"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s358"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s367"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s359"><Data ss:Type="Number">2028</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s340" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">21255.794040000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">41567.478960000204</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s125" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">31136</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">31136</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">31136</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s354" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">31136</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s360" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">31136</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">7035.7428900000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">10411.778160000111</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">8719</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">8719</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">8719</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">8719</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">8719</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">3074.8718500000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">5356.9226500000996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">4216</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">4216</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">4216</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">4216</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">4216</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">3960.87104</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">5054.8555100000103</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">4503</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">4503</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">4503</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">4503</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">4503</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">-9.6431099999999788</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">5.2101600001105908</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">-109</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1505</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">1351</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">1344</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">4931.7700000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">7284.598</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">6180</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">4697</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">4849</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">4799</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">4803</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">2113.616</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">3121.9700000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">2648</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">2517</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">2596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">2569</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">2572</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">13873.390670000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">30578.1266700001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">21839</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">21839</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">21839</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">21839</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">21839</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">346.66048000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">577.57412999999497</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">578</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">578</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">578</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">578</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">578</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14602.699520000499</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">18052.140649999601</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">18052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">18052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">18052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">18052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">18052</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">14602.699520000499</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">18052.140649999601</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">18052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">18052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">18052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">18052</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">18052</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (do r. 2014 príjmom VÚC)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[4]C,R[7]C:R[9]C)"><Data
      ss:Type="Number">2013.3279199999997</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C,R[7]C:R[9]C)"><Data
      ss:Type="Number">2804.9114700000059</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[4]C,R[7]C:R[9]C)"><Data
      ss:Type="Number">2636</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C,R[7]C:R[9]C)"><Data
      ss:Type="Number">2628</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C,R[7]C:R[9]C)"><Data
      ss:Type="Number">2628</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[4]C,R[7]C:R[9]C)"><Data
      ss:Type="Number">2628</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[4]C,R[7]C:R[9]C)"><Data
      ss:Type="Number">2628</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">1985.3369899999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">2713.3771400000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">2628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">2628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">2628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">2628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">2628</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Majetkové dane (do ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">18.880710000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">31.35426</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">8</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Iné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">9.11022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">60.180070000005898</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">9.11022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">60.180070000005898</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s250"><Data ss:Type="String">Sankcie uložené v daňovom konaní</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s239" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">2201.63087</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s251" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4985.4446200000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s110" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4985</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s252" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4985</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s252" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4985</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s355" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4985</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s420" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4985</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">1944.98414</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">4760.9767300000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">4761</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">4761</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">4761</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">4761</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">4761</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s253"><Data ss:Type="Number">256.64672999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">224.46789000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">224</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">224</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">224</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s353"><Data ss:Type="Number">224</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s364"><Data ss:Type="Number">224</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s254"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s140"
     ss:Formula="=R[-15]C+R[-19]C+R[-24]C+R[-35]C+R[-44]C+R[-3]C"><Data
      ss:Type="Number">40073.452350000502</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s341"
     ss:Formula="=R[-15]C+R[-19]C+R[-24]C+R[-35]C+R[-44]C+R[-3]C"><Data
      ss:Type="Number">67409.975699999806</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s342"
     ss:Formula="=R[-15]C+R[-19]C+R[-24]C+R[-35]C+R[-44]C+R[-3]C"><Data
      ss:Type="Number">56809</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s343"
     ss:Formula="=R[-15]C+R[-19]C+R[-24]C+R[-35]C+R[-44]C+R[-3]C"><Data
      ss:Type="Number">56801</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s343"
     ss:Formula="=R[-15]C+R[-19]C+R[-24]C+R[-35]C+R[-44]C+R[-3]C"><Data
      ss:Type="Number">56801</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s368"
     ss:Formula="=R[-15]C+R[-19]C+R[-24]C+R[-35]C+R[-44]C+R[-3]C"><Data
      ss:Type="Number">56801</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s365"
     ss:Formula="=R[-15]C+R[-19]C+R[-24]C+R[-35]C+R[-44]C+R[-3]C"><Data
      ss:Type="Number">56801</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s255"><Data ss:Type="String">Daňové príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s298"
     ss:Formula="=R[-41]C+R[-38]C+R[-37]C+R[-35]C+R[-34]C+R[-25]C+R[-11]C+R[-8]C+R[-6]C+R[-3]C+R[-15]C+R[-14]C"><Data
      ss:Type="Number">32771.419620000495</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s344"
     ss:Formula="=R[-41]C+R[-38]C+R[-37]C+R[-35]C+R[-34]C+R[-25]C+R[-11]C+R[-8]C+R[-6]C+R[-3]C+R[-15]C+R[-14]C"><Data
      ss:Type="Number">56778.939809999814</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s145"
     ss:Formula="=R[-41]C+R[-38]C+R[-37]C+R[-35]C+R[-34]C+R[-25]C+R[-11]C+R[-8]C+R[-6]C+R[-3]C+R[-15]C+R[-14]C"><Data
      ss:Type="Number">47757</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-41]C+R[-38]C+R[-37]C+R[-35]C+R[-34]C+R[-25]C+R[-11]C+R[-8]C+R[-6]C+R[-3]C+R[-15]C+R[-14]C"><Data
      ss:Type="Number">49363</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-41]C+R[-38]C+R[-37]C+R[-35]C+R[-34]C+R[-25]C+R[-11]C+R[-8]C+R[-6]C+R[-3]C+R[-15]C+R[-14]C"><Data
      ss:Type="Number">49132</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s369"
     ss:Formula="=R[-41]C+R[-38]C+R[-37]C+R[-35]C+R[-34]C+R[-25]C+R[-11]C+R[-8]C+R[-6]C+R[-3]C+R[-15]C+R[-14]C"><Data
      ss:Type="Number">49209</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s366"
     ss:Formula="=R[-41]C+R[-38]C+R[-37]C+R[-35]C+R[-34]C+R[-25]C+R[-11]C+R[-8]C+R[-6]C+R[-3]C+R[-15]C+R[-14]C"><Data
      ss:Type="Number">49202</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Štátne finančné aktíva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s298"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</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="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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daňové príjmy obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"
     ss:Formula="=R[-42]C+R[-21]C+R[-20]C+R[-12]C+R[-7]C+R[-4]C"><Data
      ss:Type="Number">5188.4167300000008</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"
     ss:Formula="=R[-42]C+R[-21]C+R[-20]C+R[-12]C+R[-7]C+R[-4]C"><Data
      ss:Type="Number">7509.0658899999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"
     ss:Formula="=R[-42]C+R[-21]C+R[-20]C+R[-12]C+R[-7]C+R[-4]C"><Data
      ss:Type="Number">6404</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-42]C+R[-21]C+R[-20]C+R[-12]C+R[-7]C+R[-4]C"><Data
      ss:Type="Number">4921</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-42]C+R[-21]C+R[-20]C+R[-12]C+R[-7]C+R[-4]C"><Data
      ss:Type="Number">5073</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"
     ss:Formula="=R[-42]C+R[-21]C+R[-20]C+R[-12]C+R[-7]C+R[-4]C"><Data
      ss:Type="Number">5023</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"
     ss:Formula="=R[-42]C+R[-21]C+R[-20]C+R[-12]C+R[-7]C+R[-4]C"><Data
      ss:Type="Number">5027</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daňové príjmy VÚC</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-42]C+R[-20]C"><Data ss:Type="Number">2113.616</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-42]C+R[-20]C"><Data ss:Type="Number">3121.9700000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=R[-42]C+R[-20]C"><Data ss:Type="Number">2648</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-42]C+R[-20]C"><Data ss:Type="Number">2517</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-42]C+R[-20]C"><Data ss:Type="Number">2596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[-42]C+R[-20]C"><Data ss:Type="Number">2569</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[-42]C+R[-20]C"><Data ss:Type="Number">2572</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-17]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-17]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=R[-17]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-17]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-17]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[-17]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[-17]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s256"><Data ss:Type="String">Environmentálny fond</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s253" ss:Formula="=R[-14]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122" ss:Formula="=R[-14]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s121" ss:Formula="=R[-14]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124" ss:Formula="=R[-14]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124" ss:Formula="=R[-14]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s353" ss:Formula="=R[-14]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s364" ss:Formula="=R[-14]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s257"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s299"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s299"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s299"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s299"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s299"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s299"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s299"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s258"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s300" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12511.459720000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s301" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5391.742909999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s300" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12639</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s300" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12639</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s300" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12639</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s302" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12639</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s302" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12639</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Sociálna poisťovňa</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11802.723</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">4664.5027699999991</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11912</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11912</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11912</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">11912</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">11912</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Zdravotné poisťovne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">708.73671999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">727.24014000000011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">727</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">727</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">727</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">727</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">727</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-11]C+R[-3]C"><Data ss:Type="Number">52584.912070000501</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-11]C+R[-3]C"><Data ss:Type="Number">72801.718609999807</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-11]C+R[-3]C"><Data ss:Type="Number">69448</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-11]C+R[-3]C"><Data ss:Type="Number">69440</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-11]C+R[-3]C"><Data ss:Type="Number">69440</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s155" ss:Formula="=R[-11]C+R[-3]C"><Data ss:Type="Number">69440</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s155" ss:Formula="=R[-11]C+R[-3]C"><Data ss:Type="Number">69440</Data></Cell>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s259"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s293"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s260"/>
    <Cell ss:StyleID="s349"/>
    <Cell ss:StyleID="s349"/>
    <Cell ss:StyleID="s349"/>
    <Cell ss:StyleID="s349"/>
    <Cell ss:StyleID="s349"/>
    <Cell ss:StyleID="s349"/>
    <Cell ss:StyleID="s349"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s249"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.31496062992125984"/>
    <Footer x:Margin="0.31496062992125984"/>
    <PageMargins x:Bottom="0.35433070866141736" x:Left="0.70866141732283472"
     x:Right="0.70866141732283472" x:Top="0.35433070866141736"/>
   </PageSetup>
   <FitToPage/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>74</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>56</ActiveRow>
     <ActiveCol>10</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>60</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="ESA2010_sept_vs_jun24">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=ESA2010_sept_vs_jun24!R1C1:R92C7"/>
  </Names>
  <Table ss:ExpandedColumnCount="20" ss:ExpandedRowCount="115" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s61" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="12.5">
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="248.5"/>
   <Column ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="69" ss:Span="6"/>
   <Column ss:Index="9" ss:StyleID="s61" ss:Width="68.5"/>
   <Column ss:StyleID="s61" ss:Width="53.5"/>
   <Column ss:StyleID="s61" ss:Width="59" ss:Span="2"/>
   <Column ss:Index="14" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="70.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s64"><Data ss:Type="String">Prognóza daňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - rozdiel oproti poslednej prognóze</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="String">Skutočnosť</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="String">Odhad</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="4" ss:StyleID="m2414065137216"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s72"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s412"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s383"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s383"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s410"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s410"><Data ss:Type="Number">2028</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">-35158.030724692158</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s261" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">-59875</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">-20356.990989288315</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">-65960.730153036304</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s350" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">-221548.82096274476</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s350" ss:Formula="=R[1]C+R[7]C+R[8]C"><Data ss:Type="Number">-333762.67718641926</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-10127.030724692158</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-10676</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-40356</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-115131</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-133865</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-138841.27200520877</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">25789.969275307842</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">27669</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">11647</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-55731</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-63735</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-56160.272005208768</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-35917</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-38345</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-52003</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-59400</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-70130</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-82681</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-10127.030724692158</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">5327</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">514900</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">564446.30399999977</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">626523.53199999989</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">674686.02725846297</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-11203</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-557243</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-663325.39066666644</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-729594.64199999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-779583.40531239146</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-4800</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">1987</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-16251.91333333333</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-30793.889999999898</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-33943.893951280275</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-25031</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-64278</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">13588.009010711685</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">46834.269846963696</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-74591.820962744765</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC-ESA2010_jun24!RC"><Data
      ss:Type="Number">-151241.40518121049</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">15079</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">6411</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">2336</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-13092</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-43680</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-103349</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">953194</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">977934</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">741791</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">643182</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-70438</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">985777</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">1009670</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">784283</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">692356</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-32911</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-32583</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-31736</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-42492</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-49174</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-3118</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-7980</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-2929</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-13084</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-14695</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-31084</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-22374</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-23638</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-23858</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-25254</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">1340</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">1001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">701</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">614</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">328</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">49</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">17</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-11</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-20</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-46</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-2935</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-5347</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-5562</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-8727</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">11</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-71</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-147</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-173</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-248</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-111</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-242</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-365</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-409</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-531</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">2</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">1</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-1</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">1719</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">3099</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">3813</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">4503</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">5556</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">4</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">1715</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">3099</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">3813</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">4503</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">5556</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-2703</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-4133</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-3429</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-6794</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-6243</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-3446</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-3476</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-4069</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-4621</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-3536</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">743</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-657</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">640</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-2173</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-2707</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-385581.00000000006</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">9719</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">803795.71899660886</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">1021474.715014457</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">1036526.1950606885</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">1083655.1199105277</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">173</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-222</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-5729</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-5078</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-6383</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-6590</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">15389</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">9868</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">235842.71899660886</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">224194.715014457</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">206796.19506068865</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">215164.11991052766</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><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="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-401143</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-493</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">400</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-70</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-180</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-66</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-297</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-334</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-368</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-1019</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-1200</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[3]C"><Data
      ss:Type="Number">-1727</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s419"><Data ss:Type="String">Daň z finančných transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C"><Data
      ss:Type="Number">574140</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C"><Data
      ss:Type="Number">802596</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C"><Data
      ss:Type="Number">838582</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C"><Data
      ss:Type="Number">878930</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">1</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Iné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">235</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">90</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">847</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-972</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-1788</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">321</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">316</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">932</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-578</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-1331</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s118"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-86</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-226</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-85</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-394</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-457</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">cestna dan - dobeh</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">odvod z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-8</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">329</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">316</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">932</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-578</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-1331</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s120"><Data ss:Type="String">odvod z PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s121" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s253" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-86</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-226</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-85</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s353" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-394</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s353" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-457</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s125" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">1.0676197707653046E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s234" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">123386</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">-105565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">-59435</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s354" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">-79832</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s354" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">-81262</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">1.0676197707653046E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C"><Data ss:Type="Number">139592</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-71935</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-9473</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">-24196</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">-39379</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1.0676197707653046E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">139592</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-71935</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-9473</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-24196</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-39379</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">1.0676197707653046E-3</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-36893</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-71145</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-8348</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-22959</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-38055</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">176485</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-790</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-1125</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-1237</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-1324</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C"><Data ss:Type="Number">-16206</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-33630</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-49962</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">-55636</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">-41883</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-16206</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-33630</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-49962</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-55636</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-41883</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-79</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-208</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-396</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-445</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s140" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-61]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-61]C"><Data
      ss:Type="Number">-420739.03072469222</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s238" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-61]C"><Data
      ss:Type="Number">-154489</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-61]C"><Data
      ss:Type="Number">1735598.7280073205</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-61]C"><Data
      ss:Type="Number">1933831.9848614207</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-61]C"><Data
      ss:Type="Number">1554477.3740979438</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-61]C"><Data
      ss:Type="Number">1392387.4427241085</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-436128.03072469309</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-136027</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">2295393.7280073203</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">2616989.28886142</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">2322350.9060979448</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">2212948.7419877797</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-86</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-226</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-85</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-394</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-457</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">15389</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-13906</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-561376</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-666754.39066666644</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-736388.64199999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-785826.40531239146</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-4800</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">1987</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-16251.91333333333</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-30793.889999999898</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-33943.893951280275</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">400</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-70</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-180</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-66</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-297</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-334</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s110" ss:Formula="=R[-16]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-16]C"><Data ss:Type="Number">1.0676197707653046E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s239" ss:Formula="=R[-16]C"><Data ss:Type="Number">123386</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s252" ss:Formula="=R[-16]C"><Data ss:Type="Number">-105565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s252" ss:Formula="=R[-16]C"><Data ss:Type="Number">-59435</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s355" ss:Formula="=R[-16]C"><Data ss:Type="Number">-79832</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s355" ss:Formula="=R[-16]C"><Data ss:Type="Number">-81262</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s140" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s155" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">-420739.02965707245</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s238" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">-31103</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">1630033.7280073205</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">1874396.9848614207</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">1474645.3740979438</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">1311125.4427241085</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s156">
    <Cell ss:StyleID="s157"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="9" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s160"><Data ss:Type="String">Výdavky na verejnoprospešný účel</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s262" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s162" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s163" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-339</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-608</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">64792</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s162" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">70375</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s162" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">73391</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s170"><Data ss:Type="String">z toho FO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s263" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s172" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s173" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s174" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">262</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s174" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">65241</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s172" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">70165</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s172" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">74862</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s177"><Data ss:Type="String">PO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s264" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s265" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s266" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-339</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s264" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-870</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s264" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-449</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s265" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">210</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s265" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-1471</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s185"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s267"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s267"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s267"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s267"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s267"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s267"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s267"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s190">
    <Cell ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s193" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-10130</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-13276</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-17043</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-18990</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-20751</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:StyleID="s185"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s290"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s290"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s290"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s290"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s290"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s290"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s290"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s199"><Data ss:Type="String">Daňové kredity</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s268" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s269" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">25792.655205698167</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s268" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">26944.434893544876</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s270" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-176522.34196588272</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s295" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-174638.33250253901</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s269" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-175157.05786686699</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s269" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-175844.58011816902</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Zamestnanecká prémia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s271" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s272" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s273" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s274" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s296" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s272" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s272" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s275"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s276" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s277" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s275"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s276" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s277" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">2.4434999999999998</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daňový bonus</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s276" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s278" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">25790.211705698166</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s279" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">26942</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s280" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-176524.73187425322</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s297" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-174640.38919267678</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s278" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-175159.19697731908</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s278" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-175847.33566821986</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s275"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s276" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">25790.211705698166</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s277" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">7503</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-136935.54652360303</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-135387.46846556349</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-135690.92992111552</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-136121.80026608147</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s275"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s276" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s277" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">19439</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-39589.185350650194</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-39252.920727113291</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-39468.267056203564</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-39725.535402138397</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s255"><Data ss:Type="String">Daňový bonus na hypotéky</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s218" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s219" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s220" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-8.6064551260278677E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-5.3591629485708836E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-0.38680986220606428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s222" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-0.30438954791679862</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s222" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0.31205005083756987</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s275"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s212" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s284" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s213" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s224"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s226" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-8.6064551260278677E-3</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-5.3591629485708836E-2</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s285" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-0.38680986220606428</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s226" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">-0.30438954791679862</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s226" ss:Formula="=ESA2010_sept24!R[3]C-ESA2010_jun24!R[2]C"><Data
      ss:Type="Number">0.31205005083756987</Data></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s281"/>
    <Cell ss:StyleID="s282"/>
    <Cell ss:StyleID="s282"/>
    <Cell ss:StyleID="s282"/>
    <Cell ss:StyleID="s282"/>
    <Cell ss:StyleID="s282"/>
    <Cell ss:StyleID="s282"/>
    <Cell ss:StyleID="s282"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s289"/>
    <Cell ss:StyleID="s289"/>
    <Cell ss:StyleID="s289"/>
    <Cell ss:StyleID="s289"/>
    <Cell ss:StyleID="s289"/>
    <Cell ss:StyleID="s289"/>
    <Cell ss:StyleID="s289"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:Height="13">
    <Cell ss:StyleID="s283"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.31496062992125984"/>
    <Footer x:Margin="0.31496062992125984"/>
    <PageMargins x:Bottom="0.35433070866141736" x:Left="0.70866141732283472"
     x:Right="0.70866141732283472" x:Top="0.35433070866141736"/>
   </PageSetup>
   <FitToPage/>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>64</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>4</SplitHorizontal>
   <TopRowBottomPane>57</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>3</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R4C11:R4C17</RangeSelection>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>3</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R4C11:R4C17</RangeSelection>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>3</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R4C11:R4C17</RangeSelection>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>65</ActiveRow>
     <ActiveCol>2</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="ESA2010_jun24">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=ESA2010_jun24!R1C1:R98C8"/>
  </Names>
  <Table ss:ExpandedColumnCount="16" ss:ExpandedRowCount="185" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s61" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="13.5">
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="239.5"/>
   <Column ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="69" ss:Span="6"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s64"><Data ss:Type="String">Prognóza daňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - jún 2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="String">Skutočnosť</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s407"><Data ss:Type="String">Odhad</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="4" ss:StyleID="m2414065130180"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s72"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s412"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s383"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s383"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s399"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s411"><Data ss:Type="Number">2028</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s77" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">8359144.9554199995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9492801.3316099998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s79" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10051741</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10778249</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">11306932</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s350" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">11921650</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s397" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">12588354</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4125684.1419600002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4672227</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4771396</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5206055</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5521742</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5858853</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">6186346</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">3967510.5436400003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">4508853</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">4591545</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">4992764</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">5299066</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5626295</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">5938041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">158173.59831999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">163374</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">179851</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">213291</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">222676</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">232558</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">248305</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">524915.69833999989</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">1149975.2764119168</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1320505</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1207843</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">989541</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1046656</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">1058337</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">2520537.9274300002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">2465576.2092096582</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">2415624</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">2798748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">3172540</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">3368538</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">3589606</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">1080230.5161900001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">1056675.514378425</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">1035267</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1199464</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">1359661</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1443659</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">1538403</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">3918696.6663099998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">4390000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">4776752</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5067421</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">5274792</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5492827</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">5804971</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">3918696.6663099998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">4064202</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s346"><Data ss:Type="Number">4438829</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">5067421</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">5274792</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5492827</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">5804971</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">228059</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s346"><Data ss:Type="Number">236546</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s97"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">97739</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s346"><Data ss:Type="Number">101377</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s398"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">314764.14714999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">430574.33160999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">503593</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">504773</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">510398</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">569970</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">597037</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">10971856.990050003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12447876.52565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12674534</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13526060</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13979609</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14296950</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14946478</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">8440843.1460500024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">9847829.82075</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">9934945</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">10659622</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10989590</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">11231700</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">11741522</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2531013.8439999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2600046.7049000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s92" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2739589</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2866438</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2990019</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">3065250</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">3204956</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">1294143.4468799999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1315052.5247499999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">1345690</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1377622</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1402023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">1423922</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">1449300</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">237907.41753999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">256028.68348000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">281987</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">309672</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">311854</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">314211</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">316071</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">56343.800469999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">52897.642440000011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">54988</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">55210</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">55628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">56069</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">56383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">5219.6114199999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">5068.7261299999991</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">5187</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">5193</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5218</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">5246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">5262</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">901197.60029999982</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">936552.02467999991</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">1017501</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1083882</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1179673</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">1229382</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">1340790</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">11597.070300000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">13138.471909999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">13257</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">13487</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">13768</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">14061</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">14326</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">24343.003249999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">21109.318210000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">20804</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">21220</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">21722</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">22242</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">22722</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">261.89383999999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">199.31329999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">175</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">152</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">133</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">117</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">102</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">39847.674830000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">37916.567119999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">33526</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">37236</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">39660</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">42309</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">44685</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">21.53632</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">12.173110000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">7.4841899999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0.29043000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">39818.654320000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">37904.103579999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">33522</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">37236</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">39660</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">42309</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">44685</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">1692599.0577</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">1682652.5771900001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">2063748</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">1848515</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">1872511</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">1854289</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[3]C)"><Data ss:Type="Number">1722345</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">456735.76896000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">496602.23708000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">623887</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">634053</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">652810</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">665477</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">674903</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">258110.04755000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">294586.80833999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">355558</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">368015</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">378858</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">389395</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">401269</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Ostatné dane **</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[15]C)"><Data
      ss:Type="Number">977753.24118999997</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[15]C)"><Data
      ss:Type="Number">891463.53177</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[15]C)"><Data
      ss:Type="Number">1084303</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[15]C)"><Data
      ss:Type="Number">846447</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[15]C)"><Data
      ss:Type="Number">840843</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[15]C)"><Data
      ss:Type="Number">799417</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=SUM(R[1]C:R[8]C,R[11]C:R[15]C)"><Data
      ss:Type="Number">646173</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">133682.80103999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">136460</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">139238</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">142959</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">145730</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">148193</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">151116</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">93458.933479999905</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">101519</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">511737</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">459084</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">417157</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">362836</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">195540</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><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="s98"><Data ss:Type="Number">519677.12297999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">401143</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">244933</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">37624.289870000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">7604</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">74305.482000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">44589.589529999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">1350</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">303.34433000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">338.89035000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">82.45478</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">81.658119999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">220.88954999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">257.23223000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">1619.40786</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1222.8538599999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">30419.05041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">29606.884010000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">30358</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">16175</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">16681</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">17243</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">17886</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">69689</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">95164</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">97499</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">99660</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">9.0853400000000022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">7.7539400000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Iné dane ***</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">124278.01375</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">138951.27020999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">147751</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">157212</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">164783</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">172318</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">180643</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">90534.548049999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">103237.37547999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">110743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">118158</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">123812</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">129424</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">135638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">526.25009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">630.63604999999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s118"><Data ss:Type="String">do VÚC </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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">33217.215609999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">35083.258679999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">37008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">39054</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">40971</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">42894</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">45005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s317"><Data ss:Type="String">cestna dan - dobeh</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0.35543000000000013</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0.86316000000000015</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s317"><Data ss:Type="String">odvod z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">214.69233000000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">623.38842999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">-37</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s317"><Data ss:Type="String">daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">90319.500289999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">102613.12388999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">110780</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">118158</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">123812</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">129424</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">135638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s318"><Data ss:Type="String">odvod z PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s121"><Data ss:Type="Number">33217.215609999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">35083.258679999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">37008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">39054</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">40971</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s353"><Data ss:Type="Number">42894</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s364"><Data ss:Type="Number">45005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s125" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">14174045.347813969</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">15340056.708080027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s127" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">17046869</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">18126562</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">19093049</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s354" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">20027950</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s360" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">20394759</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C"><Data ss:Type="Number">9466722.3478139695</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">10135746.925550001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C"><Data ss:Type="Number">11104240</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">11799009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">12413639</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">13022741</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C"><Data ss:Type="Number">13559731</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">9466722.3478139695</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">10135746.925550001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">11104240</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">11799009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">12413639</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">13022741</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">13559731</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">9063835.6946539693</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">9887240</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">10860649</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11579489</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">12193742</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">12803266</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">13341366</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">402886.65315999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">248506.92555000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">243591</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">219520</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">219897</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">219475</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">218365</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s102" ss:Formula="=R[1]C"><Data ss:Type="Number">4707323</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">5204309.7825300265</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s104" ss:Formula="=R[1]C"><Data ss:Type="Number">5942629</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6327553</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6679410</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">7005209</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s362" ss:Formula="=R[1]C"><Data ss:Type="Number">6835028</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">4707323</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">5204309.7825300265</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">5942629</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6327553</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6679410</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">7005209</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s361"><Data ss:Type="Number">6835028</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">37172</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">47474</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s99"><Data ss:Type="Number">45418</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">46346</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">46120</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">44601</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s363"><Data ss:Type="Number">42601</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s238" ss:Formula="=R[-32]C+R[-35]C+R[-40]C+R[-51]C+R[-63]C"><Data
      ss:Type="Number">22041201.919190001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-32]C+R[-35]C+R[-40]C+R[-51]C+R[-63]C"><Data
      ss:Type="Number">24552710.53334</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s238" ss:Formula="=R[-32]C+R[-35]C+R[-40]C+R[-51]C+R[-63]C"><Data
      ss:Type="Number">25907852</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-32]C+R[-35]C+R[-40]C+R[-51]C+R[-63]C"><Data
      ss:Type="Number">27036507</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-32]C+R[-35]C+R[-40]C+R[-51]C+R[-63]C"><Data
      ss:Type="Number">28039555</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-32]C+R[-35]C+R[-40]C+R[-51]C+R[-63]C"><Data
      ss:Type="Number">28914615</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-32]C+R[-35]C+R[-40]C+R[-51]C+R[-63]C"><Data
      ss:Type="Number">29948035</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"
     ss:Formula="=R[-60]C+R[-56]C+R[-53]C+R[-51]C+R[-50]C+R[-41]C+R[-24]C+R[-19]C+R[-17]C+R[-31]C+R[-32]C+R[-28]C+R[-27]C"><Data
      ss:Type="Number">16514067.188870002</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-60]C+R[-56]C+R[-53]C+R[-51]C+R[-50]C+R[-41]C+R[-24]C+R[-19]C+R[-17]C+R[-31]C+R[-32]C+R[-28]C+R[-27]C"><Data
      ss:Type="Number">18809098.778201919</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"
     ss:Formula="=R[-60]C+R[-56]C+R[-53]C+R[-51]C+R[-50]C+R[-41]C+R[-24]C+R[-19]C+R[-17]C+R[-31]C+R[-32]C+R[-28]C+R[-27]C+R[-29]C"><Data
      ss:Type="Number">19985328</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-60]C+R[-56]C+R[-53]C+R[-51]C+R[-50]C+R[-41]C+R[-24]C+R[-19]C+R[-17]C+R[-31]C+R[-32]C+R[-28]C+R[-27]C+R[-29]C+R[-20]C"><Data
      ss:Type="Number">21133305</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-60]C+R[-56]C+R[-53]C+R[-51]C+R[-50]C+R[-41]C+R[-24]C+R[-19]C+R[-17]C+R[-31]C+R[-32]C+R[-28]C+R[-27]C+R[-29]C+R[-20]C"><Data
      ss:Type="Number">21575945</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"
     ss:Formula="=R[-60]C+R[-56]C+R[-53]C+R[-51]C+R[-50]C+R[-41]C+R[-24]C+R[-19]C+R[-17]C+R[-31]C+R[-32]C+R[-28]C+R[-27]C+R[-29]C+R[-20]C"><Data
      ss:Type="Number">22186746</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"
     ss:Formula="=R[-60]C+R[-56]C+R[-53]C+R[-51]C+R[-50]C+R[-41]C+R[-24]C+R[-19]C+R[-17]C+R[-31]C+R[-32]C+R[-28]C+R[-27]C+R[-29]C+R[-20]C"><Data
      ss:Type="Number">23033544</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=+R[-11]C"><Data ss:Type="Number">33217.215609999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">35083.258679999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">37008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">39054</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">40971</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">42894</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">45005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-32]C+R[-31]C-R[-1]C+R[-16]C"><Data
      ss:Type="Number">93458.933479999905</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-32]C+R[-31]C-R[-1]C+R[-16]C"><Data
      ss:Type="Number">101519</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"
     ss:Formula="=R[-62]C+R[-37]C+R[-38]C+R[-26]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">3236130.8835800006</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-62]C+R[-37]C+R[-38]C+R[-26]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">3485712.1229096581</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"
     ss:Formula="=R[-62]C+R[-37]C+R[-38]C+R[-26]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">3631861</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-62]C+R[-37]C+R[-38]C+R[-26]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">3801062</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-62]C+R[-37]C+R[-38]C+R[-26]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">4204454</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"
     ss:Formula="=R[-62]C+R[-37]C+R[-38]C+R[-26]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">4423656</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"
     ss:Formula="=R[-62]C+R[-37]C+R[-38]C+R[-26]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">4666024</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-62]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">1080230.5161900001</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-62]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">1154414.514378425</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-62]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">1136644</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-62]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">1199464</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-62]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">1359661</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[-62]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">1443659</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-62]C+R[-19]C+R[-58]C"><Data
      ss:Type="Number">1538403</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-31]C"><Data ss:Type="Number">74305.482000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-31]C"><Data ss:Type="Number">44589.589529999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-31]C"><Data ss:Type="Number">1350</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-31]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-31]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[-31]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-31]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-27]C+R[-28]C"><Data ss:Type="Number">32038.458269999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-27]C+R[-28]C"><Data ss:Type="Number">30829.737870000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-27]C+R[-28]C"><Data ss:Type="Number">31358</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-27]C+R[-28]C"><Data ss:Type="Number">17175</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-27]C+R[-28]C"><Data ss:Type="Number">17681</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[-27]C+R[-28]C"><Data ss:Type="Number">18243</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-27]C+R[-28]C"><Data ss:Type="Number">18886</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s310" ss:Formula="=R[-16]C"><Data ss:Type="Number">14174045.347813969</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">15340056.708080027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s310" ss:Formula="=R[-16]C"><Data ss:Type="Number">17046869</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">18126562</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">19093049</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s379" ss:Formula="=R[-16]C"><Data ss:Type="Number">20027950</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-16]C"><Data ss:Type="Number">20394759</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s311" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">36215247.267003968</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">39892767.241420031</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s238" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">42954721</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">45163069</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">47132604</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">48942565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">50342794</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s156">
    <Cell ss:StyleID="s157"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s160"><Data ss:Type="String">Výdavky na verejnoprospešný účel</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s162" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">87993.031049999991</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s163" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">100869.76809</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">106830</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">112211</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s162" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">125019</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s162" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">131921</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s162" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">139016</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s170"><Data ss:Type="String">z toho FO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s171"><Data ss:Type="Number">42860.262529999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s172"><Data ss:Type="Number">47964.618560000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s173"><Data ss:Type="Number">47423</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">47571</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">56445</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s394"><Data ss:Type="Number">60541</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s392"><Data ss:Type="Number">64686</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s177"><Data ss:Type="String">PO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s178"><Data ss:Type="Number">45132.768520000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">52905.149529999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">59407</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">64640</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">68574</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s395"><Data ss:Type="Number">71380</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s393"><Data ss:Type="Number">74330</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s185"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s186"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s186"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s186"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s186"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s186"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s186"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s186"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s190">
    <Cell ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s191"><Data ss:Type="Number">1095896.4065660317</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1201647.102872381</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="Number">1001167</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s194"><Data ss:Type="Number">1108731</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">1201569</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1250447</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1323218</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s197"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s197"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s197"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s197"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s197"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s197"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s197"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s199"><Data ss:Type="String">Daňové kredity</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s200" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">509398.57882000005</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s204" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">1253227.4300845426</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">1286819</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">931843</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">951293</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">969777</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s384" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">972278</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">Zamestnanecká prémia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s206"><Data ss:Type="Number">2.7325899999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">-3.0000000000000027E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s385"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s206"><Data ss:Type="Number">0.37403000000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">-3.0000000000000027E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s385"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s206"><Data ss:Type="Number">2.3585599999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s385"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">Daňový bonus</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s212"><Data ss:Type="Number">502961.84623000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s213"><Data ss:Type="Number">1244357.2518942999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">1258630</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">910100</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">914246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s388"><Data ss:Type="Number">917741</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s386"><Data ss:Type="Number">920824</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s206"><Data ss:Type="Number">378133.84623000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">987992.4154125218</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">1000471</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">723058</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">726040</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">728478</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s385"><Data ss:Type="Number">730579</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s206"><Data ss:Type="Number">124828</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">256364.83648177807</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">258159</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">187042</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">188206</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">189263</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s385"><Data ss:Type="Number">190245</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s217"><Data ss:Type="String">Daňový bonus na hypotéky</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s218"><Data ss:Type="Number">6434</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s219"><Data ss:Type="Number">8870.208190242658</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s220"><Data ss:Type="Number">28189</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221"><Data ss:Type="Number">21743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221"><Data ss:Type="Number">37047</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s389"><Data ss:Type="Number">52036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s387"><Data ss:Type="Number">51454</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">4189</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s213"><Data ss:Type="Number">4874.6897137532187</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">23676</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">16800</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">31733</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s215"><Data ss:Type="Number">46538</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s216"><Data ss:Type="Number">46938</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s224"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">2245</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s226"><Data ss:Type="Number">3995.5184764894402</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">4513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">4943</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">5314</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s390"><Data ss:Type="Number">5498</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s227"><Data ss:Type="Number">4516</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s228"><Data ss:Type="String">* hrubý výnos DPFO a DPPO neznížený o výdavky na verejnoprospešný účel (2%)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s228"><Data ss:Type="String">** Podľa štatútu Výboru je pre členov Výboru povinné prognózovať len celkový výnos Ostatných daní, rozbitie je najednotlivé podpoložky je len informatívne.</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:MergeAcross="6" ss:MergeDown="1" ss:StyleID="s356"><Data
      ss:Type="String">*** Pre účely DV považujeme odvod z povinného zmluvného poistenia za daňový príjem od roku 2018 ako súčasť iných daní. Podľa aktuálnej ekonomickej klasifikácie rozpočtovej klasifikácie (EKRK) je odvod z PZP daňovým príjmom samostatného účtu kapitoly Ministerstva vnútra SR (EKRK 139003).</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s61"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="8" ss:StyleID="s61"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.11811023622047245"/>
    <Footer x:Margin="0.11811023622047245"/>
    <PageMargins x:Bottom="0.15748031496062992" x:Left="0.43307086614173229"
     x:Right="0.43307086614173229" x:Top="0.35433070866141736"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>62</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>1</ActiveRow>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="A_PS_25">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=A_PS_25!R1C1:R99C17"/>
  </Names>
  <Table ss:ExpandedColumnCount="26" ss:ExpandedRowCount="186" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s61" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="13.5">
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="239.5"/>
   <Column ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="69" ss:Span="5"/>
   <Column ss:Index="8" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="56.5"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="37"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="263"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="69" ss:Span="6"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s64"><Data ss:Type="String">Prognóza daňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - Program stability</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s64"><Data ss:Type="String">Porovnanie aktuálnej prognózy s Programom stability</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="5" ss:StyleID="m2414065120792"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="5" ss:StyleID="m2414065120752"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s72"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s418"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s416"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">2028</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s72"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s418"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">2028</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s321"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9317837.455859717</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9818594</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10513202</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10980867</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s350" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">11493492</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">12046077</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">139805.84502559053</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">173272</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">244690.00901071168</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">260104.2698469637</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">206609.17903725524</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">208514.32281358074</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z príjmov fyzických osôb *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4624015.6641897177</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4730250</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5100752</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5342575</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5609769</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5918695</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">38084.305085590022</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">30470</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">64947</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">64036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">115219</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">128809.72799479123</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">4435812.6161412867</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">4527450</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">4889928</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">5121530</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5380375</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5676488</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">98830.353134021163</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">91764</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">114483</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">121805</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">182185</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">205392.72799479123</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">188203.04804843114</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">202800</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">210824</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">221045</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">229394</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">242207</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-60746.048048431141</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-61294</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-49536</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-57769</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-66966</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-76583</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1101763.9406016346</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1223158</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">1083678</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">938488</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">988596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1007394</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">38084.305085590109</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">102674</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">639065</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">615499.30399999977</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">684583.53199999989</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">725629.02725846297</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">2465576.2092096582</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">2454964</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">2811952</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">3082861</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">3234821</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3437911</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-50543</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-570447</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-573646.39066666644</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-595877.64199999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-627888.40531239146</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1056675.514378425</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1052128</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">1205122</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">1321226</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1386352</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1473390</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-21661</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-3671</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">22183.08666666667</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">26513.110000000102</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">31069.106048719725</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z príjmov právnických osôb *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">4263247.4600599995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">4618356</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">4933003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">5155697</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">5344963</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5563914</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">101721.53994000051</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">94118</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">148006.00901071168</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">165929.2698469637</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">73272.179037255235</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">89815.594818789512</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">3937449.4600599995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">4280433</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">4933003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">5155697</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s417"><Data ss:Type="Number">5344963</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5563914</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s324"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">101721.53994000051</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">94118</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">148006.00901071168</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">165929.2698469637</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">73272.179037255235</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">89815.594818789512</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">228059</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">236546</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s324"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">97739</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">101377</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s324"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">430574.33160999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">469988</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">479447</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">482595</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">538760</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">563468</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">48684</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">31737</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">30139</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">18118</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-10111</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s325"><Data ss:Type="String">Dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12399810.186149999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12696963</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13468089</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13722470</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13818795</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14306165</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">48066.3395000007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-125778</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1011165</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1235073</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1219946</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1283495</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">9799763.4812499993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">9961846</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10605392</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10832667</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">10904227</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">11355487</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s106"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">48066.3395000007</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-97339</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1040007</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1166593</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1111756</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1078391</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2600046.7049000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2735117</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2862697</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2889803</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2914568</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2950678</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-28439</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-28842</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">68480</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">108190</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">205104</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1315052.5247499999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1338097</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1376345</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1404173</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">1424384</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1451624</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">4475</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-6703</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-5079</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-13546</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-17019</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">256028.68348000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">281987</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">310060</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">311078</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">311681</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">312616</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-31084</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-22762</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-22862</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-21328</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-21799</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">52897.642440000011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">53901</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">54212</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">54342</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">54354</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">54441</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2427</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1987</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2329</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2270</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">5068.7261299999991</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">5152</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5167</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5166</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">5154</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">5149</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">84</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">43</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">41</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">72</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">67</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">936552.02467999991</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1020851</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1081082</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1078614</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">1082033</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1089295</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-3350</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-135</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">95712</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">141787</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">242768</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z elektrickej energie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">13138.471909999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">13387</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">13643</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">13856</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">14043</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">14250</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-119</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-227</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-235</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-155</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-172</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">21109.318210000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">21568</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">22037</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">22442</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">22804</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">23203</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-875</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-1059</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-1085</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-971</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-1012</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">199.31329999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">174</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">151</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">132</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">115</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">100</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">3</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s325"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">37916.567119999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">35110</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">39376</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">41909</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">44402</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">46892</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">135</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">959</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">1564</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">2410</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">3349</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">12.173110000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">8</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0.29043000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">37904.103579999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">35110</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">39376</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">41909</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">44402</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">46892</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">127</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">959</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1564</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2410</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">3349</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s325"><Data ss:Type="String">Miestne dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">791189.0454200001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">970682</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">994311</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1020540</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1045785</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1068582</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s111"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">6060</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3624</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">7699</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2293</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1347</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">496602.23708000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">623887</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">634053</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">649126</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">664860</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">675938</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-3446</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-3476</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-385</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-4004</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-4571</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">294586.80833999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">346795</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">360258</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">371414</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">380925</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">392644</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">9506</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">7100</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">8084</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">6297</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">5918</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s325"><Data ss:Type="String">Ostatné dane **</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">891792.58131156454</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">983039</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">750792</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">712311</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">665302</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">528979</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">-385910.0495415646</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">110983</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">899450.71899660886</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">1150006.715014457</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">1170641.1950606885</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">1200849.1199105277</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">136225.32291856458</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">138028</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">142382</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">145510</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">147864</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">151044</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">407.67708143542404</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">988</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-5152</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-4858</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-6054</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-6518</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">88031.30325300002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">497118</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">435569</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">385896</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">329397</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">181557</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">28876.69674699998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">24487</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">259357.71899660886</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">255455.715014457</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">240235.19506068865</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">229147.11991052766</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><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="s100"><Data ss:Type="Number">416020</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">163581</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><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="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-416020</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">81352</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">37624.289870000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">6050</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1061</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">44589.589529999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">750</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">338.89035000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s327"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">81.658119999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s327"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">257.23223000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s116"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1222.8538599999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">29606.884010000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">30187</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">16146</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">16730</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">17254</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">17939</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">101</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-151</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-115</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-308</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-387</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">69321</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">94145</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">96299</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">97933</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">574140</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">802596</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">838582</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">878930</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Majetkové dane (do ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">7.7539400000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">5</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Iné dane ***</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">138125.69357999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">145747</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">155367</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">162847</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">169459</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">177111</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Iné dane **</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">825.57662999999593</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2239</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1935</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2783</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1887</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1744</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">102930.05752999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">109492</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">116926</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">122419</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">127185</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">132700</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">307.31794999999693</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1572</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1548</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2325</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1661</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1607</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">630.63604999999995</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s328"><Data ss:Type="String">do VÚC </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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s118"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s324"><Data ss:Type="String">na samostatný účet</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">34565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">36255</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">38441</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">40428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">42274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">44411</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">518.258679999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">667</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">387</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">458</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">226</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">137</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s329"><Data ss:Type="String">cestna dan - dobeh</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">0.86316000000000015</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s317"><Data ss:Type="String">cestna dan - dobeh</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s329"><Data ss:Type="String">odvod z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">623.38842999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">9</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="s115"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s317"><Data ss:Type="String">odvod z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-54</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s329"><Data ss:Type="String">daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">102305.80593999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">109483</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">116926</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">122419</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">127185</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">132700</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s317"><Data ss:Type="String">daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">307.31794999999693</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1626</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1548</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2325</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1661</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1607</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s330"><Data ss:Type="String">odvod z PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">34565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">36255</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">38441</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">40428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s353"><Data ss:Type="Number">42274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">44411</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s318"><Data ss:Type="String">odvod z PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">518.258679999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">667</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">387</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">458</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">226</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">137</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s321"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">15340056.708080027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">17067454</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">18088004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">18919223</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s354" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">19672734</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">19984063</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">1.0676197707653046E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">102801</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">-67007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">114391</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">275384</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s132" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">329434</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s331"><Data ss:Type="String">Sociálna poisťovňa</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">10135746.925550001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">11135606</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">11789685</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">12314593</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">12803725</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">13304866</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">1.0676197707653046E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">108226</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-62611</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">89573</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">194820</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">215486</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">10135746.925550001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11135606</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11789685</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12314593</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12803725</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13304866</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1.0676197707653046E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">108226</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-62611</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">89573</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">194820</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">215486</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String"> - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">9887240</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10898829</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11570631</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">12096084</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">12586761</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">13089235</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1.0676197707653046E-3</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-75073</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-62287</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">89310</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">193546</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">214076</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String"> - dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">248506.92555000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">236777</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">219054</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">218509</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">216964</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">215631</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">183299</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-324</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">263</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1274</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1410</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s331"><Data ss:Type="String">Zdravotné poisťovne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">5204309.7825300265</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">5931848</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6298319</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6604630</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s351" ss:Formula="=R[1]C"><Data ss:Type="Number">6869009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">6679197</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s136"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-5425</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-4396</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">24818</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">80564</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">113948</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5204309.7825300265</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5931848</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6298319</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6604630</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s115"><Data ss:Type="Number">6869009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">6679197</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-5425</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-4396</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">24818</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">80564</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">113948</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s332"><Data ss:Type="String">z toho: ročné zúčtovanie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">47474</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">45418</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">44855</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">44699</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s352"><Data ss:Type="Number">42782</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">40395</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1412</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1213</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1423</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1761</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s333"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">23438545.835861281</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">24504388</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">25765770</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">26478097</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">27067776</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">27996695</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">-198037.86501597337</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">164672</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">2159888.7280073203</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">2654446.9848614205</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">2601899.3740979438</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">2697554.4427241087</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s334"><Data ss:Type="String">Daňové príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C"><Data
      ss:Type="Number">18600403.567920201</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-30]C"><Data
      ss:Type="Number">19620003</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-30]C"><Data
      ss:Type="Number">20698552</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-30]C"><Data
      ss:Type="Number">20995066</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s369"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-30]C"><Data
      ss:Type="Number">21340044</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-30]C"><Data
      ss:Type="Number">21953216</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-227432.82044297457</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">229298</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2730146.7280073203</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">3197868.28886142</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">3169052.9060979448</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">3293276.7419877797</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s334"><Data ss:Type="String">Samostatné účty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">34565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">36255</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">38441</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">40428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">42274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">44411</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">518.258679999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">667</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">387</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">458</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">226</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">137</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Štátne finančné aktíva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-33]C+R[-32]C-R[-1]C+R[-16]C"><Data
      ss:Type="Number">88031.30325300002</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s369"><Data ss:Type="Number">1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146"><Data ss:Type="Number">2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">28876.69674699998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-1</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-2</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daňové príjmy obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3485712.1229096581</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3662438</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3806509</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">4103647</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s369"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">4280852</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">4506739</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-44483</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-566823</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-565947.39066666644</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-593584.64199999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-626541.40531239146</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daňové príjmy VÚC</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1154414.514378425</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1153505</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1205122</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1321226</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1386352</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1473390</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-21661</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-3671</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">22183.08666666667</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">26513.110000000102</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">31069.106048719725</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">44589.589529999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">750</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Environmentálny fond</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">30829.737870000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">31187</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">17146</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">17730</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s369" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">18254</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">18939</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">101</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-151</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-115</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-308</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-387</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s335"><Data ss:Type="String">FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">15340056.708080027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">17067454</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">18088004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">18919223</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s379" ss:Formula="=R[-16]C"><Data ss:Type="Number">19672734</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-16]C"><Data ss:Type="Number">19984063</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">1.0676197707653046E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">102801</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">-67007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">114391</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">275384</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-16]C"><Data ss:Type="Number">329434</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s336"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">38778602.543941304</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">41571842</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">43853774</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">45397320</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s303" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">46740510</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">47980758</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">-198037.8639483536</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">267473</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2092881.7280073203</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2768837.9848614205</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2877283.3740979438</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">3026988.4427241087</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s156">
    <Cell ss:StyleID="s157"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s106"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s157"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s159"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s160"><Data ss:Type="String">Výdavky na verejnoprospešný účel</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s163" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">100869.76809</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">105114</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">110293</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">122528</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s262" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">128677</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s162" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">134462</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s165"><Data ss:Type="String">Výdavky na verejnoprospešný účel</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1377</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1310</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">67283</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">73619</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s169" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">77945</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s170"><Data ss:Type="String">z toho FO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s173"><Data ss:Type="Number">47964.618560000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">47423</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">47797</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">55773</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s394"><Data ss:Type="Number">58909</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s172"><Data ss:Type="Number">62133</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s175"><Data ss:Type="String">z toho FO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">36</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">65913</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">71797</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">77415</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s177"><Data ss:Type="String">PO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">52905.149529999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">57691</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">62496</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">66755</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s395"><Data ss:Type="Number">69768</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">72329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s177"><Data ss:Type="String">PO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1377</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1274</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1370</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">1822</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">530</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s185"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s291"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s291"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s291"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s291"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s291"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s291"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s187"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s190">
    <Cell ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="Number">1201647.102872381</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s194"><Data ss:Type="Number">970333</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">1071107</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1153678</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1189652</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1257499</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s194" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">20704</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">24348</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">30848</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">41805</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">44968</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s229"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s229"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s229"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s229"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s229"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s229"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="11" 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:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s199"><Data ss:Type="String">Daňové kredity</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">1157242.876291143</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">1190029</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">870679</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">890027</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">908549</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s204" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">911657</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s199"><Data ss:Type="String">Daňové kredity</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">121777.20899909784</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">123734.43489354487</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-115358.34196588272</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-113372.33250253899</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-113929.05786686701</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s204" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-115223.58011816903</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">Zamestnanecká prémia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">-3.0000000000000027E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s205"><Data ss:Type="String">Zamestnanecká prémia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">-3.0000000000000027E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">Daňový bonus</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">1148372.6981009003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">1161840</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">848936</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107"><Data ss:Type="Number">852980</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s388"><Data ss:Type="Number">856513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s108"><Data ss:Type="Number">860203</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s205"><Data ss:Type="String">Daňový bonus</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">121774.76549909785</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">123732</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-115360.73187425322</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-113374.38919267678</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-113931.19697731908</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s108" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-115226.33566821986</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">914952.2739842002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">926230</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">673452</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">676082</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">678327</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">680577</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">98830.353134019766</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">81744</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-87329.546523603029</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-85429.468465563492</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-85539.929921115516</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-86119.800266081467</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">233420.42411669999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">235610</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">175484</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">176898</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">178186</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">179626</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">22944.412365078082</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">41988</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-28031.185350650194</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-27944.920727113291</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-28391.267056203564</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-29106.535402138397</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s217"><Data ss:Type="String">Daňový bonus na hypotéky</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s220"><Data ss:Type="Number">8870.208190242658</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221"><Data ss:Type="Number">28189</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221"><Data ss:Type="Number">21743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221"><Data ss:Type="Number">37047</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s389"><Data ss:Type="Number">52036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s222"><Data ss:Type="Number">51454</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s217"><Data ss:Type="String">Daňový bonus na hypotéky</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-8.6064551260278677E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-5.3591629485708836E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-0.38680986220606428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-0.30438954791679862</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s222" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0.31205005083756987</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">4874.6897137532187</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">23676</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">16800</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s284"><Data ss:Type="Number">31733</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s215"><Data ss:Type="Number">46538</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s213"><Data ss:Type="Number">46938</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s224"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">3995.5184764894402</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">4513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">4943</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s285"><Data ss:Type="Number">5314</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s390"><Data ss:Type="Number">5498</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s226"><Data ss:Type="Number">4516</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s224"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-8.6064551260278677E-3</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-5.3591629485708836E-2</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-0.38680986220606428</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">-0.30438954791679862</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-8]-A_PS_25!RC[-9]"><Data
      ss:Type="Number">0.31205005083756987</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="18" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s228"><Data ss:Type="String">* hrubý výnos DPFO a DPPO neznížený o výdavky na verejnoprospešný účel (2%)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s228"><Data ss:Type="String">** Podľa štatútu Výboru je pre členov Výboru povinné prognózovať len celkový výnos Ostatných daní, rozbitie je najednotlivé podpoložky je len informatívne.</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="11" ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:MergeAcross="4" ss:MergeDown="1" ss:StyleID="s356"><Data
      ss:Type="String">*** Pre účely DV považujeme odvod z povinného zmluvného poistenia za daňový príjem od roku 2018 ako súčasť iných daní. Podľa aktuálnej ekonomickej klasifikácie rozpočtovej klasifikácie (EKRK) je odvod z PZP daňovým príjmom samostatného účtu kapitoly Ministerstva vnútra SR (EKRK 139003).</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s356"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s356"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="11" ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="6" ss:StyleID="s356"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s356"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="11" ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.11811023622047245"/>
    <Footer x:Margin="0.11811023622047245"/>
    <PageMargins x:Bottom="0.15748031496062992" x:Left="0.43307086614173229"
     x:Right="0.43307086614173229" x:Top="0.35433070866141736"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>62</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>4</SplitHorizontal>
   <TopRowBottomPane>34</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>3</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>48</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R49C11:R51C16</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="C_PS_25">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=C_PS_25!R1C1:R81C7"/>
  </Names>
  <Table ss:ExpandedColumnCount="21" ss:ExpandedRowCount="93" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s61" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="12.5">
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="235"/>
   <Column ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="69" ss:Span="1"/>
   <Column ss:Index="4" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="69"
    ss:Span="3"/>
   <Column ss:Index="8" ss:StyleID="s61" ss:Width="64.5"/>
   <Column ss:StyleID="s61" ss:Width="66"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="263"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="69" ss:Span="5"/>
   <Column ss:Index="17" ss:StyleID="s61" ss:Width="80"/>
   <Column ss:StyleID="s61" ss:Width="54"/>
   <Column ss:StyleID="s61" ss:Width="51" ss:Span="1"/>
   <Column ss:Index="21" ss:StyleID="s61" ss:Width="72.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s64"><Data ss:Type="String">Prognóza daňových príjmov verejnej správy na hotovostnom princípe (v tis. EUR) - Program stability</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s64"><Data ss:Type="String">Porovnanie aktuálnej prognózy s Programom stability</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="5" ss:StyleID="m2414065120416"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:MergeAcross="5" ss:StyleID="m2414065120436"><Data ss:Type="String">Prognóza</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s72"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s231"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2027</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s232"><Data ss:Type="Number">2028</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="10" ss:StyleID="s72"/>
    <Cell ss:StyleID="s231"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2026</Data></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2027</Data></Cell>
    <Cell ss:StyleID="s232"><Data ss:Type="Number">2028</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s234" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">8186807.6423299983</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">8663174</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9568331</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10119542</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10557706</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s132" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">11011999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">-40647</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">151325.0387696689</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">267081.05613498943</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">300170.47865819425</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">125663.3743040071</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">3524014.5243599997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">3472013</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4082843</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4376418</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4622467</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4917110</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-78772</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">69883.038769668899</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">131878.04261892097</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">173194.07839310408</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">185508.24067160609</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">3490393.9756599995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">3518852</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4113549</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4339579</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4577005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">4864429</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2704</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">177653.0387696689</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">141564.3981419038</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">191904.35301185679</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">213010.07253714651</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">33620.548699999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">-46839</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">-30706</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">36839</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">45462</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">52681</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-81476</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-107770</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-9686.3555229828344</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-18710.274618752701</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-27501.831865540422</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">1762.800771916518</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">-35079</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">65769</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">-27669</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1294</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">5809</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-6568</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">644001.0387696689</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">683341.3466189208</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">742558.61039310438</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">782327.53993527754</Data></Cell>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">2465576.2092096582</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">2454964</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">2811952</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">3082861</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">3234821</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">3437911</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-50543</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-570447</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-573646.39066666644</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-595877.64199999999</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-627888.40531239146</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">1056675.514378425</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1052128</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1205122</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1321226</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1386352</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">1473390</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-21661</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-3671</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">22183.08666666667</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">26513.110000000102</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">31069.106048719725</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">4232218.7863599993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4721173</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5006041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5260529</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5396479</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">5531421</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-10559</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">49705</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">105064.01351606846</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">108858.40026509017</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-49733.866367598996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">3906420.7863599993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4383250</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5006041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5260529</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5396479</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">5531421</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-10559</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">49705</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">105064.01351606846</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">108858.40026509017</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-49733.866367598996</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">228059</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">236546</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">97739</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">101377</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">430574.33160999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">469988</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">479447</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">482595</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">538760</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">563468</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">48684</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">31737</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">30139</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">18118</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-10111</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12214141.4146</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12683407</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13468981</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13728532</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13826309</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">14324479</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s287"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">100309</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1142008</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1201129</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1217950</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1280877</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">9649063.5971900001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">9931014</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10618972</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10840913</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10913735</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">11376710</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s287"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">134919</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1162840</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1142859</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1110368</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1086335</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2565077.8174100001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2752393</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2850009</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2887619</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2912574</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2947769</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s287"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-34610</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-20832</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">58270</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">107582</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">194542</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">1317484.3223300001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1335629</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1373039</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1401974</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1422787</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">1449472</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s287"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">4843</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-6362</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-5203</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-12875</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-16741</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">232979.02336999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">300423</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">309672</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">310965</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">311614</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">312512</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s287"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-31426</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-20013</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-22851</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-21499</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-21747</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">53387.056870000008</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">53943</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">54180</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">54334</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">54354</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">54435</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z piva</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2442</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1890</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1987</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2306</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2274</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">5188.9180999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5107</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5176</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5166</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5156</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">5150</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z vína</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">98</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">48</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">42</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">67</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">68</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">921777.96286999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1022137</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1072152</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1078813</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1081758</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">1088710</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-9509</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">4703</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">85612</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">140728</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">231865</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">13106.597019999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">13264</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">13622</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">13837</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">14026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">14231</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-135</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-190</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-234</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-162</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-170</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">20952.69831</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">21711</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">22015</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">22395</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">22762</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">23157</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-927</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-909</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-1083</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-985</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-1008</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">201.23854</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">179</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">153</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">135</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">117</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">102</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">37916.567119999992</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">35110</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">39376</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">41909</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">44402</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">46892</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">135</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">959</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">1564</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">2410</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">3349</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">12.173110000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">0.29043000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">37904.103579999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">35110</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">39376</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">41909</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">44402</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">46892</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">127</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">959</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1564</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2410</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">3349</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">791189.0454200001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">970682</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">994311</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1020540</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1045785</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1068582</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">6060</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">3624</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">7699</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2293</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1347</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">496602.23708000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">623887</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">634053</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">649126</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">664860</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">675938</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-3446</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-3476</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-385</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-4004</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-4571</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">294586.80833999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">346795</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">360258</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">371414</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">380925</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">392644</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">9506</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">7100</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">8084</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">6297</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">5918</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=+SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1002024.0499399999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=+SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1197264</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=+SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">913634</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=+SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">711887</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=+SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">666156</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=+SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">534650</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C:R[2]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C:R[2]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">-381915</Data></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C:R[2]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">961182.90908022481</Data></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C:R[2]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">1150065.7153463028</Data></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C:R[2]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">1175471.5717235026</Data></Cell>
    <Cell ss:StyleID="s103"
     ss:Formula="=SUM(R[1]C:R[2]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">1204838.7928397078</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z emisných kvót</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">135462.78884999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">137951</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">140513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">144271</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">147016</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">147875</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">4529</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">3081</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-4718.5</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-2704</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-3416</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><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">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">99118.360539999965</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">463045</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">440698</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">390035</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">334105</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">193877</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">24836</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">239785.90908022481</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">255781.21534630284</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">241503.57172350259</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">230070.79283970781</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><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="s235"><Data ss:Type="Number">519677.12297999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">416020</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">163581</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Solidárny príspevok z činností v odvetviach ropy, zemného plynu, uhlia a rafinérií</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-416020</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">81352</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">37624.289870000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6050</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1061</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">44589.589529999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1000</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">750</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">338.89035000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">81.658119999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">257.23223000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s116"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">1222.8538599999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">29606.884010000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">30187</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">16146</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">16730</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">17254</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">17939</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">101</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-151</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-115</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-308</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-387</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">61618</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">94002</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">96119</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">97797</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">574140</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">802596</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">838582</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">878930</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">7.7539400000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Iné dane *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">134375.51601000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">141683</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">151368</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">159523</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">166453</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">173631</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Iné dane **</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2823</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1357</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2520</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2279</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1844</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">100527.66435000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">107118</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">115113</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">121082</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">126025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">131357</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2305</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">690</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2133</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1821</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1618</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s117"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">630.63604999999995</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s118"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><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">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s118"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">33217.215609999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">34565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">36255</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">38441</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">40428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">42274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">518</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">667</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">387</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">458</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">226</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">cestna dan - dobeh</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">0.86316000000000015</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s317"><Data ss:Type="String">cestna dan - dobeh</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">odvod z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">898.31369999999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">18</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s317"><Data ss:Type="String">odvod z poistenia</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-55</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">99628.48749</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">107100</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">115113</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">121082</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">126025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">131357</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s317"><Data ss:Type="String">daň z poistenia</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2360</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">690</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2133</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1821</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1618</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s120"><Data ss:Type="String">odvod z PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">33217.215609999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">34565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">36255</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">38441</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">40428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">42274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s318"><Data ss:Type="String">odvod z PZP</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">518</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">667</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">387</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">458</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">226</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s234" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">15307132.066190036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">16980427</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">18019469</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">18857198</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">19618908</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">19965326</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">95768</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">-53203.833333333023</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">120137</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">289354.66666666698</Data></Cell>
    <Cell ss:StyleID="s132" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">360414.66666666698</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">10143930.982450003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">11107270</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">11752960</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">12279072</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">12772953</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">13271561</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">102957</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">-52921.666666666046</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">91796.5</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">205859.5</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">238617.5</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">10143930.982450003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11107270</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11752960</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12279072</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12772953</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13271561</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">102957</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-52921.666666666046</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">91796.5</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">205859.5</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">238617.5</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">9895424.0569000021</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10870493</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11533906</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">12060563</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">12555989</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">13055930</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-80342</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-52597.666666666046</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">91533.5</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">204585.5</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">237207.5</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">248506.92555000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">236777</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">219054</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">218509</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">216964</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">215631</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">183299</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-324</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">263</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1274</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1410</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String">transfer úspor z DSS do SP- od vystúpených</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><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"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">transfer úspor z DSS do SP- od vystúpených</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C"><Data ss:Type="Number">5163201.0837400332</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">5873157</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6266509</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6578126</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6845955</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">6693765</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-7189</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-282.16666666697711</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">28340.5</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">83495.166666666977</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">121797.16666666698</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">5163201.0837400332</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5873157</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6266509</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6578126</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6845955</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">6693765</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-7189</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-282.16666666697711</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">28340.5</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">83495.166666666977</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">121797.16666666698</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s63">
    <Cell ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">47174</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">45434</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">44955</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">44779</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">42879</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">40499</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1398</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1212</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1416</Data></Cell>
    <Cell ss:StyleID="s114" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">1750</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s63">
    <Cell ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s238" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">22232078.719409999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">23549637</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">24984633</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">25622410</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">26140358</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">26986602</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">-316058</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">2259098.9478498939</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">2627538.7714812923</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">2698295.0503816968</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">2616075.1671437151</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s298"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-22]C"><Data
      ss:Type="Number">17384197.178571913</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-22]C+R[-31]C"><Data
      ss:Type="Number">18666942</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-22]C+R[-31]C"><Data
      ss:Type="Number">19919601</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-22]C+R[-31]C"><Data
      ss:Type="Number">20141366</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-22]C+R[-31]C"><Data
      ss:Type="Number">20414472</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-22]C+R[-31]C"><Data
      ss:Type="Number">20945260</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-251283</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">2829076.9478498958</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">3171031.0754812919</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">3265216.5823816955</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">3211708.4664073884</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s298" ss:Formula="=+R[-16]C"><Data ss:Type="Number">33217.215609999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+R[-16]C"><Data ss:Type="Number">34565</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+R[-16]C"><Data ss:Type="Number">36255</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+R[-16]C"><Data ss:Type="Number">38441</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+R[-16]C"><Data ss:Type="Number">40428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=+R[-16]C"><Data ss:Type="Number">42274</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">518</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">667</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">387</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">458</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">226</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-33]C+R[-34]C-R[-1]C+R[-17]C"><Data
      ss:Type="Number">99118.360539999965</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3485712.1229096581</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3662438</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3806509</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">4103647</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">4280852</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">4506739</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-44483</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-566823</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-565947.39066666644</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-593584.64199999999</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-626541.40531239146</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1154414.514378425</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1153505</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1205122</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1321226</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1386352</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1473390</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-21661</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-3671</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">22183.08666666667</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">26513.110000000102</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">31069.106048719725</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-33]C"><Data ss:Type="Number">44589.589529999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-33]C"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-33]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-33]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-33]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-33]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">750</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">30829.737870000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">31187</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">17146</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">17730</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">18254</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">18939</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">101</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-151</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-115</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-308</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-387</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s310" ss:Formula="=R[-17]C"><Data ss:Type="Number">15307132.066190036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-17]C"><Data ss:Type="Number">16980427</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-17]C"><Data ss:Type="Number">18019469</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-17]C"><Data ss:Type="Number">18857198</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-17]C"><Data ss:Type="Number">19618908</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-17]C"><Data ss:Type="Number">19965326</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">95768</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">-53203.833333332092</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">120137</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">289354.66666666791</Data></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">360414.66666666791</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s311" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">37539210.785600036</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">40530064</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">43004102</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">44479608</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">45759266</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s155" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">46951928</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">-220290</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2205895.1145165619</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2747675.7714812923</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2987649.7170483647</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2976489.833810383</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s185"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s294"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s294"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s294"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s294"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s294"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s294"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s157"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s242"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s194"><Data ss:Type="Number">1149277</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">958056</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">1056497</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">1140496</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">1178232</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1245138</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">18749</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">24100</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">29400</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">39210</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=CASH_sept24!RC[-8]-C_PS_25!RC[-9]"><Data
      ss:Type="Number">44329</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="11" ss:StyleID="s198"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="12" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="12" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="12" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.31496062992125984"/>
    <Footer x:Margin="0.31496062992125984"/>
    <PageMargins x:Bottom="0.35433070866141736" x:Left="0.70866141732283472"
     x:Right="0.70866141732283472" x:Top="0.35433070866141736"/>
   </PageSetup>
   <FitToPage/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>69</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>4</SplitHorizontal>
   <TopRowBottomPane>41</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>2</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>48</ActiveRow>
     <ActiveCol>10</ActiveCol>
     <RangeSelection>R49C11:R51C16</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="A_RVS_24_26">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=A_RVS_24_26!R1C1:R99C13"/>
  </Names>
  <Table ss:ExpandedColumnCount="22" ss:ExpandedRowCount="186" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s61" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="13.5">
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="239.5"/>
   <Column ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="69" ss:Span="3"/>
   <Column ss:Index="6" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="56.5"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="37"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="263"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="69" ss:Span="4"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s64"><Data ss:Type="String">Prognóza daňových príjmov verejnej správy v metodike ESA2010 (v tis. EUR) - Schválený rozpočet VS na roky 2024 až 2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s64"><Data ss:Type="String">Porovnanie aktuálnej prognózy s rozpočtom</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s67"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s319"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2414065126800"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2414065126820"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s320"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s72"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s321"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9308854</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9735271</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10275792</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">10794319</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">148789.30088530784</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">256595</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">482100.00901071168</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">446652.2698469637</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z príjmov fyzických osôb *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4618197</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">4802550</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5144394</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">5404510</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">43902.969275307842</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-41830</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">21305</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">2101</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">4433291</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">4604598</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">4936104</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">5183935</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">101351.96927530784</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">14616</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">68307</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">59400</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">184906</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">197952</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">208290</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">220575</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-57449</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-56446</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-47002</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-57299</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1093570</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1250547</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">1102961</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">937628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">46278.245687224669</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">75285</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">619782</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">616359.30399999977</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">2467239</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">2486402</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">2829003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">3126818</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1662.7907903417945</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-81981</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-587498</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-617603.39066666644</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1057388</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1065601</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">1212430</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">1340064</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-712.48562157503329</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-35134</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-10979</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">3345.0866666666698</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z príjmov právnických osôb *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">4274903</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">4517651</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">4713950</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">4969969</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">90066</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">194823</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">367059.00901071168</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">351657.2698469637</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">3949105</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">4179728</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">4713950</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">4969969</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s324"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">90066</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">194823</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">367059.00901071168</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">351657.2698469637</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">228059</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">236546</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s324"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">97739</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s347"><Data ss:Type="Number">101377</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s324"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">415754</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">415070</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">417448</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">419840</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">14820.331609999994</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">103602</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">93736</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">92894</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s325"><Data ss:Type="String">Dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11947629</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12877019</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13215518</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13606011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">500247.52564999973</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-305834</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1263736</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1351532</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">9373397</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">10081564</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10344006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">10622044</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s106"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">474432.82074999996</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-217057</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1301393</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1377216</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2574232</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2795455</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2871512</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2983967</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">25814.704899999801</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-88777</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-37657</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-25684</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1314876</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1347653</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1382432</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1409216</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">176.52474999986589</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-5081</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-12790</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-10122</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">234820</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">309602</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">312622</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">311604</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">21208.683480000007</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-58699</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-25324</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-23388</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">52924</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">54510</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">54523</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">54198</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-26.357559999989462</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1818</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1688</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2131</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">5198</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">5340</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5327</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">5281</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-129.2738700000009</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-104</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-117</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-74</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">932358</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1043240</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1080989</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1167752</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">4194.024679999915</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-25739</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-42</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">6574</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z elektrickej energie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">12479</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">12853</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">13026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">13119</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">659.47190999999839</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">415</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">390</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">502</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">21400</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">22101</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">22458</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">22680</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-290.68178999999509</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1408</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1480</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1323</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">177</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">156</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">135</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">117</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">22.31329999999997</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">21</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">18</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">16</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s325"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">38260</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">41724</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">43970</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">46930</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">-343.43288000000456</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">-6479</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">-3635</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">-3457</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">12</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.17311000000000121</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">8</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.29043000000000002</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">38248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">41724</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">43970</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">46930</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-343.89642000000458</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-6487</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-3635</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-3457</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s325"><Data ss:Type="String">Miestne dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">790498</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">818002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">839071</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">866721</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s111"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">691.04542000003858</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">158740</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">158864</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">161518</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">495461</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">512041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">521320</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">538538</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1141.2370800000499</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">108400</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">109257</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">110203</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">295037</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">305961</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">317751</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">328183</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-450.19166000001132</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">50340</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">49607</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">51315</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s325"><Data ss:Type="String">Ostatné dane **</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">823433</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">1059453</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">762931</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">722536</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">-317550.46823</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">34569</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">887311.71899660886</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103"
     ss:Formula="=SUM(R[1]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[2]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">1139781.715014457</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">136853</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">139916</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">144014</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">147101</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-220</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-900</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-6784</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-6449</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">83293</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">511553</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">445963</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">393816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">33615</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">10052</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">248963.71899660886</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">247535.715014457</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><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="s100"><Data ss:Type="Number">354113</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">227600</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><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="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-354113</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">17333</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">36731</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1956</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">893.28987000000052</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">5155</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">43596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">993.58952999999747</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1750</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">10.890350000000012</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s327"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-0.34188000000000329</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s327"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s116"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">11.232230000000015</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-415.14614000000006</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">30007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">30870</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">16716</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">17250</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-400.11598999999842</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-582</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-721</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-635</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">69321</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">94145</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">574140</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">802596</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s326"><Data ss:Type="String">Majetkové dane (do ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.75394000000000005</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">5</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Iné dane ***</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">136867</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">146230</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">154910</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">163041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Iné dane **</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2084.2702099999879</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1756</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2392</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2589</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">102276</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">109683</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">116264</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">122432</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">961.37547999998787</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1381</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2210</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2312</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s324"><Data ss:Type="String">do obcí </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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">630.63604999999995</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s328"><Data ss:Type="String">do VÚC </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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s118"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s324"><Data ss:Type="String">na samostatný účet</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">34591</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">36547</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">38646</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">40609</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">492.258679999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">375</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">182</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">277</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s329"><Data ss:Type="String">cestna dan - dobeh</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s317"><Data ss:Type="String">cestna dan - dobeh</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.86316000000000015</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s329"><Data ss:Type="String">odvod z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">471</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s317"><Data ss:Type="String">odvod z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">152.38842999999997</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-45</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s329"><Data ss:Type="String">daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">101805</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">109683</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">116264</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">122432</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s317"><Data ss:Type="String">daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">808.12388999998802</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1426</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2210</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2312</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s330"><Data ss:Type="String">odvod z PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">34591</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">36547</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">38646</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">40609</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s318"><Data ss:Type="String">odvod z PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">492.258679999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">375</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">182</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">277</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s321"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">15346647</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">17279116</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">18229884</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">19010986</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">-6590.2908523537044</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">-108861</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">-208887</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s132" ss:Formula="=R[1]C+R[5]C"><Data ss:Type="Number">22628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s331"><Data ss:Type="String">Sociálna poisťovňa</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">10168749</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">11300511</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">11911312</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">12406438</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-33002.073382380215</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-56679</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-184238</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">-2272</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">10168749</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11300511</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11911312</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12406438</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-33002.073382380215</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-56679</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-184238</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-2272</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String"> - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">9921390</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11081509</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11691806</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">12187893</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-34149.998932380229</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-257753</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-183462</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-2499</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String"> - dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">247359</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">219002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">219506</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">218545</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1147.9255500000145</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">201074</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-776</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">227</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s331"><Data ss:Type="String">Zdravotné poisťovne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">5177898</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">5978605</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6318572</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">6604548</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s136"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">26411.78253002651</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-52182</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-24649</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">24900</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s323"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5177898</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5978605</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6318572</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">6604548</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">26411.78253002651</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-52182</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-24649</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">24900</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s332"><Data ss:Type="String">z toho: ročné zúčtovanie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">36470</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">35329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">32796</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">32579</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">11004</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">10089</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">13471</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">13333</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s333"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">22908674</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">24531469</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">25137282</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">26036517</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">331833.97084530763</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">137591</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">2788376.7280073203</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-33]C+R[-36]C+R[-41]C+R[-52]C+R[-64]C"><Data
      ss:Type="Number">3096026.9848614205</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s334"><Data ss:Type="String">Daňové príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C"><Data
      ss:Type="Number">18074380</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-30]C"><Data
      ss:Type="Number">19754878</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-30]C"><Data
      ss:Type="Number">20200170</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-61]C+R[-57]C+R[-54]C+R[-52]C+R[-51]C+R[-42]C+R[-25]C+R[-19]C+R[-17]C+R[-32]C+R[-33]C+R[-29]C+R[-28]C+R[-21]C+R[-30]C"><Data
      ss:Type="Number">20643809</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">298590.74747722596</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">94423</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">3228528.7280073203</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">3549125.28886142</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s334"><Data ss:Type="String">Samostatné účty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">34591</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">36547</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">38646</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=0+R[-15]C"><Data ss:Type="Number">40609</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">492.258679999999</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">375</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">182</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">277</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Štátne finančné aktíva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-33]C+R[-32]C-R[-1]C+R[-16]C"><Data
      ss:Type="Number">83293</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">33615</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daňové príjmy obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3486042</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3541196</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3668320</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-63]C+R[-38]C+R[-39]C+R[-27]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">3993785</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-329.87709034187719</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">76759</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-428634</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-456085.39066666644</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daňové príjmy VÚC</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1155127</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1166978</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1212430</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-63]C+R[-19]C+R[-59]C"><Data
      ss:Type="Number">1340064</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-712.48562157503329</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-35134</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-10979</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">3345.0866666666698</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">43596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-32]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">993.58952999999747</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1750</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s322"><Data ss:Type="String">Environmentálny fond</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">31645</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">31870</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">17716</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=R[-28]C+R[-29]C"><Data ss:Type="Number">18250</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-815.26212999999916</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-582</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-721</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-635</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s335"><Data ss:Type="String">FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">15346647</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">17279116</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">18229884</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-16]C"><Data ss:Type="Number">19010986</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">-6590.2908523537044</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">-108861</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-16]C"><Data ss:Type="Number">-208887</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-16]C"><Data ss:Type="Number">22628</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s336"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">38255321</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">41810585</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">43367166</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">45047503</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s81"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">325243.6799929539</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">28730</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2579489.7280073203</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">3118654.9848614205</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:StyleID="s156">
    <Cell ss:StyleID="s157"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s106"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s157"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s286"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s159"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s160"><Data ss:Type="String">Výdavky na verejnoprospešný účel</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s163" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">93681</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">101816</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s164" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">106230</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s162" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">116500</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s165"><Data ss:Type="String">Výdavky na verejnoprospešný účel</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">7188.7680899999978</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">4675</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s168" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">5373</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s169" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">73311</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s170"><Data ss:Type="String">z toho FO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s173"><Data ss:Type="Number">47801</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">47137</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s174"><Data ss:Type="Number">48446</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s172"><Data ss:Type="Number">56206</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s175"><Data ss:Type="String">z toho FO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">163.61856000000262</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">286</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-613</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">65480</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s177"><Data ss:Type="String">PO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s180"><Data ss:Type="Number">45880</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">54679</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s181"><Data ss:Type="Number">57784</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s179"><Data ss:Type="Number">60294</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s177"><Data ss:Type="String">PO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">7025.1495299999951</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">4389</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">5986</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">7831</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s185"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s291"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s291"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s291"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s291"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s187"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s190">
    <Cell ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s193"><Data ss:Type="Number">1172560</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s194"><Data ss:Type="Number">923987</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">994854</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1066737</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">29087.102872380987</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s194" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">67050</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">100601</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">117789</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:StyleID="s229"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s229"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s229"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s229"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="9" 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:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s199"><Data ss:Type="String">Daňové kredity</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">1158052</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">1193445</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">871987</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s204" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">891334</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s199"><Data ss:Type="String">Daňové kredity</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s202" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">120968.08529024069</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s201" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">120318.43489354487</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s203" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-116666.34196588272</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s204" ss:Formula="=SUM(R[1]C,R[4]C,R[7]C)"><Data
      ss:Type="Number">-114679.33250253899</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">Zamestnanecká prémia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s205"><Data ss:Type="String">Zamestnanecká prémia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4135</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">2.4434999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-3.0000000000000027E-2</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2.4434999999999998</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s205"><Data ss:Type="String">Daňový bonus</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1149181</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">1165256</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">850244</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s108" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">854287</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s205"><Data ss:Type="String">Daňový bonus</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s215" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">120966.46359999804</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">120316</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s107" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-116668.73187425322</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s108" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-114681.38919267678</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">915637</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">929045</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">674306</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">676923</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">98145.627118219971</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">78929</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-88183.546523603029</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-86270.468465563492</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s208"><Data ss:Type="Number">233544</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s209"><Data ss:Type="Number">236211</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s210"><Data ss:Type="Number">175938</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s207"><Data ss:Type="Number">177364</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s211"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">22820.836481778068</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">41387</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-28485.185350650194</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-28410.920727113291</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s217"><Data ss:Type="String">Daňový bonus na hypotéky</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s220" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">8871</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">28189</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">21743</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s222" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">37047</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s217"><Data ss:Type="String">Daňový bonus na hypotéky</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s223" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-0.79180975733834202</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-8.6064551260278677E-3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s221" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-5.3591629485708836E-2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s222" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">-0.38680986220606428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">4875</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">23676</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s214"><Data ss:Type="Number">16800</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s216"><Data ss:Type="Number">31733</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s211"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-0.31028624678128836</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s224"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">3996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">4513</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s225"><Data ss:Type="Number">4943</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s227"><Data ss:Type="Number">5314</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s224"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-0.48152351055705367</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-8.6064551260278677E-3</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-5.3591629485708836E-2</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=ESA2010_sept24!RC[-6]-A_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-0.38680986220606428</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="14" ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s228"><Data ss:Type="String">* hrubý výnos DPFO a DPPO neznížený o výdavky na verejnoprospešný účel (2%)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s228"><Data ss:Type="String">** Podľa štatútu Výboru je pre členov Výboru povinné prognózovať len celkový výnos Ostatných daní, rozbitie je najednotlivé podpoložky je len informatívne.</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="9" ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:MergeAcross="4" ss:MergeDown="1" ss:StyleID="s356"><Data
      ss:Type="String">*** Pre účely DV považujeme odvod z povinného zmluvného poistenia za daňový príjem od roku 2018 ako súčasť iných daní. Podľa aktuálnej ekonomickej klasifikácie rozpočtovej klasifikácie (EKRK) je odvod z PZP daňovým príjmom samostatného účtu kapitoly Ministerstva vnútra SR (EKRK 139003).</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="9" ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="9" ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s198"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:StyleID="s156"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s229"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.11811023622047245"/>
    <Footer x:Margin="0.11811023622047245"/>
    <PageMargins x:Bottom="0.15748031496062992" x:Left="0.43307086614173229"
     x:Right="0.43307086614173229" x:Top="0.35433070866141736"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>62</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>4</SplitHorizontal>
   <TopRowBottomPane>32</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>48</ActiveRow>
     <ActiveCol>8</ActiveCol>
     <RangeSelection>R49C9:R51C12</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="C_RVS_24_26">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="=C_RVS_24_26!R1C1:R81C5"/>
  </Names>
  <Table ss:ExpandedColumnCount="17" ss:ExpandedRowCount="93" x:FullColumns="1"
   x:FullRows="1" ss:StyleID="s61" ss:DefaultColumnWidth="50.5"
   ss:DefaultRowHeight="12.5">
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="235"/>
   <Column ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="69" ss:Span="1"/>
   <Column ss:Index="4" ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="69"
    ss:Span="1"/>
   <Column ss:Index="6" ss:StyleID="s61" ss:Width="64.5"/>
   <Column ss:StyleID="s61" ss:Width="66"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="263"/>
   <Column ss:StyleID="s61" ss:AutoFitWidth="0" ss:Width="69" ss:Span="3"/>
   <Column ss:Index="13" ss:StyleID="s61" ss:Width="80"/>
   <Column ss:StyleID="s61" ss:Width="54"/>
   <Column ss:StyleID="s61" ss:Width="51" ss:Span="1"/>
   <Column ss:Index="17" ss:StyleID="s61" ss:Width="72.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s64"><Data ss:Type="String">Prognóza daňových príjmov verejnej správy na hotovostnom princípe (v tis. EUR) - Schválený rozpočet VS na roky 2024 až 2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s65"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s64"><Data ss:Type="String">Porovnanie aktuálnej prognózy s rozpočtom</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s66"><Data ss:Type="String">(bez sankcií)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2414065135536"><Data ss:Type="String">Prognóza</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s71"><Data ss:Type="String">Ukazovateľ</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="m2414065135556"><Data ss:Type="String">Prognóza</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s72"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s231"><Data ss:Type="Number">2023</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2024</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2025</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s232"><Data ss:Type="Number">2026</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:Index="8" ss:StyleID="s72"/>
    <Cell ss:StyleID="s231"><Data ss:Type="Number">2023</Data></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2024</Data></Cell>
    <Cell ss:StyleID="s233"><Data ss:Type="Number">2025</Data></Cell>
    <Cell ss:StyleID="s232"><Data ss:Type="Number">2026</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s234" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">8216174</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">8757683</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9201885</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s132" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">9667803</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s76"><Data ss:Type="String">Dane z príjmov, ziskov a kapitálového majetku</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">-29366.357670001154</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">-135156</Data></Cell>
    <Cell ss:StyleID="s80" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">517771.0387696689</Data></Cell>
    <Cell ss:StyleID="s78" ss:Formula="=R[1]C+R[7]C+R[11]C"><Data ss:Type="Number">718820.05613498949</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">3516515</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">3529080</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4118234</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=+R[1]C+R[2]C"><Data ss:Type="Number">4427453</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov fyzických osôb</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">7499.5243599995229</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-135839</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">34492.038769668899</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">80843.042618920968</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">3481243</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">3579901</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4159559</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">4398706</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO zo závislej činnosti</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">9150.9756599995308</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-58345</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">131643.0387696689</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">82437.398141903803</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">35272</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">-50821</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">-41325</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">28747</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">DPFO z podnikania</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1651.4513000000079</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-77494</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-97151</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1594.3555229828344</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s308"><Data ss:Type="Number">-8112</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s309"><Data ss:Type="Number">-22923</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">76801</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">-39429</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">9874.800771916518</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-18724</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">632969.0387696689</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">695101.3466189208</Data></Cell>
    <Cell ss:StyleID="s83"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">2467239</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">2486402</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">2829003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">3126818</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1662.7907903417945</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-81981</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-587498</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-617603.39066666644</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">1057388</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1065601</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1212430</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">1340064</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-712.48562157503329</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-35134</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-10979</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">3345.0866666666698</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">4283905</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4813533</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4666203</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">4820510</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov právnických osôb</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-51686.213640000671</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-102919</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">389543</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">545083.01351606846</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">3958107</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4475610</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">4666203</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">4820510</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-51686.213640000671</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-102919</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">389543</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">545083.01351606846</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">228059</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">236546</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">97739</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">101377</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">415754</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">415070</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">417448</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">419840</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s189"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z príjmov vyberaná zrážkou</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">14820.331609999994</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">103602</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">93736</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">92894</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12189096</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12605568</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13256691</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">13639343</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s287"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane na tovary a služby</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">25045.414600000146</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">178148</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1354298</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">1290318</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">9624303</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">9827000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">10390571</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">10664390</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s287"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z pridanej hodnoty</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">24760.597190000117</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">238933</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1391241</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1319382</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2564793</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2778568</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2866120</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">2974953</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s287"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Spotrebné dane</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">284.81741000002938</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-60785</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-36943</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=SUM(R[1]C:R[8]C)"><Data ss:Type="Number">-29064</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">1316841</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1344117</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1379672</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">1407090</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s287"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z minerálnych olejov</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">643.32233000011183</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-3645</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-12995</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-10319</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">232321</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">307037</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">312558</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">311716</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s287"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z liehu</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">658.02336999998079</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-38040</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-22899</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-23602</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z piva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">53211</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">54653</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">54522</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">54220</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z piva</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">176.05687000000762</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1732</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1548</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2101</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z vína</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">5314</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5273</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">5329</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">5290</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z vína</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-125.08190000000013</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-68</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-105</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-82</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">923169</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1032396</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">1078474</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">1160753</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z tabaku a tabakových výrobkov</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1391.0371300000697</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-19768</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1619</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">3672</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">12698</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">12532</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">13011</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">13111</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z elektrickej energie</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">408.59701999999925</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">597</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">421</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">492</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">21051</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">22407</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">22417</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">22654</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Zo zemného plynu</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-98.301690000000235</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1623</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1311</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1342</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">188</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">153</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">137</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">119</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Z uhlia</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">13.23854</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">17</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">16</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">38260</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">41724</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">43970</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">46930</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Dane z medzinárodného obchodu a transakcií</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">-343.43288000000456</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">-6479</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">-3635</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[4]C)"><Data ss:Type="Number">-3457</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">12</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozné clo</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.17311000000000121</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dovozná prirážka</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.29043000000000002</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">38248</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">41724</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">43970</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">46930</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Podiel na vybratých finančných prostriedkoch</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-343.89642000000458</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-6487</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-3635</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-3457</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s305"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s307"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s306"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Ostatné colné príjmy</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">790498</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">818002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">839071</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">866721</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Miestne dane</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">691.04542000003858</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">158740</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">158864</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=SUM(R[1]C:R[2]C)"><Data ss:Type="Number">161518</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">495461</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">512041</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">521320</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">538538</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z nehnuteľností</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1141.2370800000499</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">108400</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">109257</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">110203</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">295037</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">305961</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">317751</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">328183</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Dane za špecifické služby</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-450.19166000001132</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">50340</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">49607</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">51315</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=+SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">995038</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=+SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">1144538</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=+SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">990318</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=+SUM(R[1]C:R[8]C,R[11]C:R[16]C)"><Data
      ss:Type="Number">722012</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s101"><Data ss:Type="String">Ostatné dane</Data></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C:R[2]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">6986.0499399999535</Data></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C:R[2]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">-329189</Data></Cell>
    <Cell ss:StyleID="s105"
     ss:Formula="=SUM(R[1]C:R[2]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">884498.90908022481</Data></Cell>
    <Cell ss:StyleID="s103"
     ss:Formula="=SUM(R[1]C:R[2]C,R[3]C,R[4]C,R[7]C,R[8]C,R[11]C:R[16]C,R[5]C,R[6]C)"><Data
      ss:Type="Number">1139940.7153463028</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z emisných kvót</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z emisných kvót</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">128961</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">138853</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">142047</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">145705</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daň z motorových vozidiel (od r. 2015 príjmom ŠR)</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">6501.7888499999826</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">3627</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1547</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-6152.5</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod vybraných fin.inštitúcií</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">99398</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">475856</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">451428</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">398162</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Osobitný odvod z podnikania v regulovaných odvetviach</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-279.63946000003489</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">12025</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">229055.90908022481</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">247654.21534630284</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><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="s235"><Data ss:Type="Number">521165</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">354113</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">227600</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Solidárny príspevok z činností v odvetviach ropy, zemného plynu, uhlia a rafinérií</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-1487.8770200000145</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-354113</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">17333</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">36731</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">1956</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Príjem z odvodu z nadmerných príjmov - elektrárne</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">893.28987000000052</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">5155</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">43596</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Úhrada za služby verejnosti poskytované RTVS</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">993.58952999999747</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1750</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">328</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za dobývací priestor</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">10.890350000000012</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">82</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s116"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-0.34188000000000329</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s116"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">246</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s116"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">11.232230000000015</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">1638</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">1000</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z úhrad za uskladňovanie plynov alebo kvapalín</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-415.14614000000006</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">30007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">30870</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">16716</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">17250</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Poplatok za uloženie odpadov (príjem EF)</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-400.11598999999842</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-582</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-721</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-635</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s415"><Data ss:Type="String">Daň zo sladených nealkoholických nápojov</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">61618</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">94002</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Daň z finančných transakcií</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">574140</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">802596</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s98"><Data ss:Type="Number">7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s113"><Data ss:Type="String">Majetkové dane (do ŠR)</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.75394000000000005</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Iné dane *</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">133207</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">141562</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">151199</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">159567</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Iné dane **</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1168.5160100000212</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2944</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1526</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2476</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">99990</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">106971</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">114652</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">120921</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do štátneho rozpočtu </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">537.66435000000638</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2452</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1151</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2294</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s117"><Data ss:Type="String">do obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">do obcí </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">630.63604999999995</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s118"><Data ss:Type="String">do VÚC </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s118"><Data ss:Type="String">do VÚC </Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">33217</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">34591</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">36547</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">38646</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s96"><Data ss:Type="String">na samostatný účet</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.21560999999928754</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">492</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">375</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">182</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">cestna dan - dobeh</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s317"><Data ss:Type="String">cestna dan - dobeh</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.86316000000000015</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">odvod z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">754</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s317"><Data ss:Type="String">odvod z poistenia</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">144.31369999999993</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-37</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s119"><Data ss:Type="String">daň z poistenia</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="Number">99236</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">106971</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">114652</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">120921</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s317"><Data ss:Type="String">daň z poistenia</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">392.48748999999953</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2489</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1151</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">2294</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s120"><Data ss:Type="String">odvod z PZP</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s123"><Data ss:Type="Number">33217</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">34591</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s124"><Data ss:Type="Number">36547</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s122"><Data ss:Type="Number">38646</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s318"><Data ss:Type="String">odvod z PZP</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.21560999999928754</Data></Cell>
    <Cell ss:StyleID="s93" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">492</Data></Cell>
    <Cell ss:StyleID="s94" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">375</Data></Cell>
    <Cell ss:StyleID="s95" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">182</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s234" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">15253756</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">17198654</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s128" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">18164605</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s126" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">18951321</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s76"><Data ss:Type="String">Fondy sociálneho a zdravotného poistenia (FSZP)</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">53376.066190035286</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">-122459</Data></Cell>
    <Cell ss:StyleID="s131" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">-198339.83333333302</Data></Cell>
    <Cell ss:StyleID="s132" ss:Formula="=R[1]C+R[6]C"><Data ss:Type="Number">26014</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">10115786</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">11255179</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">11874017</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">12370143</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s133"><Data ss:Type="String">Sociálna poisťovňa</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">28144.982450002077</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">-44952</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">-173978.66666666605</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C+R[4]C"><Data ss:Type="Number">725.5</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">10115786</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11255179</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">11874017</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">12370143</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">28144.982450002077</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-44952</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">-173978.66666666605</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[1]C+R[2]C"><Data ss:Type="Number">725.5</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">9868427</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11036177</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">11654511</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">12151598</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - EAO</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">26997.056900002062</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-246026</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-173202.66666666605</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">498.5</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">247359</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">219002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">219506</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">218545</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String"> - dlžné</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1147.9255500000145</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">201074</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-776</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">227</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String">transfer úspor z DSS do SP- od vystúpených</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">transfer úspor z DSS do SP- od vystúpených</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s236" ss:Formula="=R[1]C"><Data ss:Type="Number">5137970</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">5943475</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">6290588</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">6581178</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s133"><Data ss:Type="String">Zdravotné poisťovne</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">25231.083740033209</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-77507</Data></Cell>
    <Cell ss:StyleID="s105" ss:Formula="=R[1]C"><Data ss:Type="Number">-24361.166666666977</Data></Cell>
    <Cell ss:StyleID="s103" ss:Formula="=R[1]C"><Data ss:Type="Number">25288.5</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"><Data ss:Type="Number">5137970</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">5943475</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"><Data ss:Type="Number">6290588</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">6581178</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s89"><Data ss:Type="String">Ekonomicky aktívne obyvateľstvo + dlžné</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">25231.083740033209</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-77507</Data></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-24361.166666666977</Data></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">25288.5</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s63">
    <Cell ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s237"><Data ss:Type="Number">36558</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">35343</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s100"><Data ss:Type="Number">32841</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s114"><Data ss:Type="Number">32651</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s137"><Data ss:Type="String">z toho: ročné zúčtovanie</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">10616</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">10091</Data></Cell>
    <Cell ss:StyleID="s100" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">13512</Data></Cell>
    <Cell ss:StyleID="s114" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">13340</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25" ss:StyleID="s63">
    <Cell ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s238" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">22229066</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">23367515</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">24331935</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">24942809</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s139"><Data ss:Type="String">Daňové príjmy VS spolu</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">3012.7194099989792</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">-133936</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">2911796.9478498939</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-34]C+R[-37]C+R[-42]C+R[-53]C+R[-65]C"><Data
      ss:Type="Number">3307139.7714812923</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s298"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-22]C"><Data
      ss:Type="Number">17380041</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-22]C+R[-31]C"><Data
      ss:Type="Number">18592880</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-22]C+R[-31]C"><Data
      ss:Type="Number">19396922</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146"
     ss:Formula="=R[-62]C+R[-58]C+R[-55]C+R[-53]C+R[-52]C+R[-43]C+R[-26]C+R[-20]C+R[-18]C+R[-34]C+R[-33]C+R[-30]C+R[-29]C+R[-22]C+R[-31]C"><Data
      ss:Type="Number">19552064</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s144"><Data ss:Type="String">Daňové príjmy ŠR</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">4156.1785719133914</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-177221</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">3351755.9478498958</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">3760333.0754812919</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s298" ss:Formula="=+R[-16]C"><Data ss:Type="Number">33217</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+R[-16]C"><Data ss:Type="Number">34591</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=+R[-16]C"><Data ss:Type="Number">36547</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=+R[-16]C"><Data ss:Type="Number">38646</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s144"><Data ss:Type="String">Samostatné účty</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0.21560999999928754</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">492</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">375</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">182</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-33]C+R[-34]C-R[-1]C+R[-17]C"><Data
      ss:Type="Number">99398</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="s86"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Štátne finančné aktíva</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-279.63946000003489</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3486042</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3541196</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3668320</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86"
     ss:Formula="=R[-64]C+R[-40]C+R[-39]C+R[-28]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">3993785</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy obcí </Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-329.87709034187719</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">76759</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-428634</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-456085.39066666644</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5" ss:StyleID="s63">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1155127</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1166978</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1212430</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-64]C+R[-20]C+R[-60]C"><Data
      ss:Type="Number">1340064</Data><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy VÚC</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-712.48562157503329</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-35134</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-10979</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">3345.0866666666698</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-33]C"><Data ss:Type="Number">43596</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-33]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-33]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-33]C"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Daňové príjmy Rozhlasu a televízie Slovenska (RTVS)</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">993.58952999999747</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">1750</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s235" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">31645</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">31870</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s88" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">17716</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s86" ss:Formula="=R[-30]C+R[-29]C"><Data ss:Type="Number">18250</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s84"><Data ss:Type="String">Environmentálny fond</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-815.26212999999916</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-582</Data></Cell>
    <Cell ss:StyleID="s148" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-721</Data></Cell>
    <Cell ss:StyleID="s146" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-635</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s310" ss:Formula="=R[-17]C"><Data ss:Type="Number">15253756</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-17]C"><Data ss:Type="Number">17198654</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=R[-17]C"><Data ss:Type="Number">18164605</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=R[-17]C"><Data ss:Type="Number">18951321</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s149"><Data ss:Type="String">FSZP spolu</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">53376.066190036014</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-122459</Data></Cell>
    <Cell ss:StyleID="s152" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-198339.83333333209</Data></Cell>
    <Cell ss:StyleID="s150" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">26014</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s311" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">37482822</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">40566169</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s304" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">42496540</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s155" ss:Formula="=R[-9]C+R[-1]C"><Data ss:Type="Number">43894130</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s154"><Data ss:Type="String">Daňové príjmy a príjmy FSZP spolu</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">56388.785600034993</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">-256395</Data></Cell>
    <Cell ss:StyleID="s143" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">2713457.1145165619</Data></Cell>
    <Cell ss:StyleID="s141" ss:Formula="=+R[-1]C+R[-9]C"><Data ss:Type="Number">3333153.7714812923</Data></Cell>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s82"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.25">
    <Cell ss:StyleID="s185"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s294"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s294"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s294"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s294"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s82"/>
    <Cell ss:StyleID="s157"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
    <Cell ss:StyleID="s286"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:StyleID="s242"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s194"><Data ss:Type="Number">1155483</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">909311</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s195"><Data ss:Type="Number">983121</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s192"><Data ss:Type="Number">1055862</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s83"/>
    <Cell ss:StyleID="s249"/>
    <Cell ss:StyleID="s165"><Data ss:Type="String">Príspevky na starobné dôchodkové sporenie - EAO</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">-6206</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">67494</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">97476</Data></Cell>
    <Cell ss:StyleID="s196" ss:Formula="=CASH_sept24!RC[-6]-C_RVS_24_26!RC[-7]"><Data
      ss:Type="Number">114034</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:StyleID="s229"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:Index="9" ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
    <Cell ss:StyleID="s198"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
    <Cell ss:StyleID="s197"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.31496062992125984"/>
    <Footer x:Margin="0.31496062992125984"/>
    <PageMargins x:Bottom="0.35433070866141736" x:Left="0.70866141732283472"
     x:Right="0.70866141732283472" x:Top="0.35433070866141736"/>
   </PageSetup>
   <FitToPage/>
   <Print>
    <FitWidth>3</FitWidth>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>69</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <DoNotDisplayGridlines/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>4</SplitHorizontal>
   <TopRowBottomPane>40</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>95</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>54</ActiveRow>
     <ActiveCol>10</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
